Highlights

[IMASPRO] YoY Quarter Result on 2014-12-31 [#2]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 12-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     32.84%    YoY -     -7.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 27,745 21,816 23,052 25,356 27,970 20,775 16,298 9.26%
  YoY % 27.18% -5.36% -9.09% -9.35% 34.63% 27.47% -
  Horiz. % 170.24% 133.86% 141.44% 155.58% 171.62% 127.47% 100.00%
PBT 6,699 3,035 2,017 3,052 3,392 1,882 1,293 31.51%
  YoY % 120.72% 50.47% -33.91% -10.02% 80.23% 45.55% -
  Horiz. % 518.10% 234.73% 155.99% 236.04% 262.34% 145.55% 100.00%
Tax -810 -585 -375 -613 -749 -407 -287 18.86%
  YoY % -38.46% -56.00% 38.83% 18.16% -84.03% -41.81% -
  Horiz. % 282.23% 203.83% 130.66% 213.59% 260.98% 141.81% 100.00%
NP 5,889 2,450 1,642 2,439 2,643 1,475 1,006 34.21%
  YoY % 140.37% 49.21% -32.68% -7.72% 79.19% 46.62% -
  Horiz. % 585.39% 243.54% 163.22% 242.45% 262.72% 146.62% 100.00%
NP to SH 5,889 2,450 1,642 2,439 2,643 1,475 1,006 34.21%
  YoY % 140.37% 49.21% -32.68% -7.72% 79.19% 46.62% -
  Horiz. % 585.39% 243.54% 163.22% 242.45% 262.72% 146.62% 100.00%
Tax Rate 12.09 % 19.28 % 18.59 % 20.09 % 22.08 % 21.63 % 22.20 % -9.62%
  YoY % -37.29% 3.71% -7.47% -9.01% 2.08% -2.57% -
  Horiz. % 54.46% 86.85% 83.74% 90.50% 99.46% 97.43% 100.00%
Total Cost 21,856 19,366 21,410 22,917 25,327 19,300 15,292 6.13%
  YoY % 12.86% -9.55% -6.58% -9.52% 31.23% 26.21% -
  Horiz. % 142.92% 126.64% 140.01% 149.86% 165.62% 126.21% 100.00%
Net Worth 135,200 129,600 123,999 115,200 108,800 101,599 98,204 5.47%
  YoY % 4.32% 4.52% 7.64% 5.88% 7.09% 3.46% -
  Horiz. % 137.67% 131.97% 126.27% 117.31% 110.79% 103.46% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 135,200 129,600 123,999 115,200 108,800 101,599 98,204 5.47%
  YoY % 4.32% 4.52% 7.64% 5.88% 7.09% 3.46% -
  Horiz. % 137.67% 131.97% 126.27% 117.31% 110.79% 103.46% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 79,841 0.03%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.20% -
  Horiz. % 100.20% 100.20% 100.20% 100.20% 100.20% 100.20% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 21.23 % 11.23 % 7.12 % 9.62 % 9.45 % 7.10 % 6.17 % 22.85%
  YoY % 89.05% 57.72% -25.99% 1.80% 33.10% 15.07% -
  Horiz. % 344.08% 182.01% 115.40% 155.92% 153.16% 115.07% 100.00%
ROE 4.36 % 1.89 % 1.32 % 2.12 % 2.43 % 1.45 % 1.02 % 27.37%
  YoY % 130.69% 43.18% -37.74% -12.76% 67.59% 42.16% -
  Horiz. % 427.45% 185.29% 129.41% 207.84% 238.24% 142.16% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 34.68 27.27 28.82 31.70 34.96 25.97 20.41 9.23%
  YoY % 27.17% -5.38% -9.09% -9.32% 34.62% 27.24% -
  Horiz. % 169.92% 133.61% 141.21% 155.32% 171.29% 127.24% 100.00%
EPS 7.36 3.06 2.05 3.05 3.30 1.84 1.26 34.16%
  YoY % 140.52% 49.27% -32.79% -7.58% 79.35% 46.03% -
  Horiz. % 584.13% 242.86% 162.70% 242.06% 261.90% 146.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6900 1.6200 1.5500 1.4400 1.3600 1.2700 1.2300 5.43%
  YoY % 4.32% 4.52% 7.64% 5.88% 7.09% 3.25% -
  Horiz. % 137.40% 131.71% 126.02% 117.07% 110.57% 103.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 34.68 27.27 28.82 31.70 34.96 25.97 20.37 9.26%
  YoY % 27.17% -5.38% -9.09% -9.32% 34.62% 27.49% -
  Horiz. % 170.25% 133.87% 141.48% 155.62% 171.62% 127.49% 100.00%
EPS 7.36 3.06 2.05 3.05 3.30 1.84 1.26 34.16%
  YoY % 140.52% 49.27% -32.79% -7.58% 79.35% 46.03% -
  Horiz. % 584.13% 242.86% 162.70% 242.06% 261.90% 146.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6900 1.6200 1.5500 1.4400 1.3600 1.2700 1.2276 5.47%
  YoY % 4.32% 4.52% 7.64% 5.88% 7.09% 3.45% -
  Horiz. % 137.67% 131.96% 126.26% 117.30% 110.79% 103.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.8100 2.0400 1.9200 1.2500 1.2000 0.8500 0.8300 -
P/RPS 5.22 7.48 6.66 3.94 3.43 3.27 4.07 4.23%
  YoY % -30.21% 12.31% 69.04% 14.87% 4.89% -19.66% -
  Horiz. % 128.26% 183.78% 163.64% 96.81% 84.28% 80.34% 100.00%
P/EPS 24.59 66.61 93.54 41.00 36.32 46.10 65.87 -15.13%
  YoY % -63.08% -28.79% 128.15% 12.89% -21.21% -30.01% -
  Horiz. % 37.33% 101.12% 142.01% 62.24% 55.14% 69.99% 100.00%
EY 4.07 1.50 1.07 2.44 2.75 2.17 1.52 17.82%
  YoY % 171.33% 40.19% -56.15% -11.27% 26.73% 42.76% -
  Horiz. % 267.76% 98.68% 70.39% 160.53% 180.92% 142.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.07 1.26 1.24 0.87 0.88 0.67 0.67 8.11%
  YoY % -15.08% 1.61% 42.53% -1.14% 31.34% 0.00% -
  Horiz. % 159.70% 188.06% 185.07% 129.85% 131.34% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 07/02/18 25/01/17 04/02/16 12/02/15 28/01/14 06/02/13 23/02/12 -
Price 1.7900 2.0300 1.9800 1.1900 1.1000 0.8850 0.8500 -
P/RPS 5.16 7.44 6.87 3.75 3.15 3.41 4.16 3.65%
  YoY % -30.65% 8.30% 83.20% 19.05% -7.62% -18.03% -
  Horiz. % 124.04% 178.85% 165.14% 90.14% 75.72% 81.97% 100.00%
P/EPS 24.32 66.29 96.47 39.03 33.30 48.00 67.46 -15.62%
  YoY % -63.31% -31.28% 147.17% 17.21% -30.62% -28.85% -
  Horiz. % 36.05% 98.27% 143.00% 57.86% 49.36% 71.15% 100.00%
EY 4.11 1.51 1.04 2.56 3.00 2.08 1.48 18.54%
  YoY % 172.19% 45.19% -59.38% -14.67% 44.23% 40.54% -
  Horiz. % 277.70% 102.03% 70.27% 172.97% 202.70% 140.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.06 1.25 1.28 0.83 0.81 0.70 0.69 7.41%
  YoY % -15.20% -2.34% 54.22% 2.47% 15.71% 1.45% -
  Horiz. % 153.62% 181.16% 185.51% 120.29% 117.39% 101.45% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
4. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
7. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers