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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS