Highlights

[IMASPRO] YoY Quarter Result on 2015-12-31 [#2]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 04-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     -37.26%    YoY -     -32.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 20,844 27,745 21,816 23,052 25,356 27,970 20,775 0.06%
  YoY % -24.87% 27.18% -5.36% -9.09% -9.35% 34.63% -
  Horiz. % 100.33% 133.55% 105.01% 110.96% 122.05% 134.63% 100.00%
PBT 1,091 6,699 3,035 2,017 3,052 3,392 1,882 -8.68%
  YoY % -83.71% 120.72% 50.47% -33.91% -10.02% 80.23% -
  Horiz. % 57.97% 355.95% 161.26% 107.17% 162.17% 180.23% 100.00%
Tax -396 -810 -585 -375 -613 -749 -407 -0.46%
  YoY % 51.11% -38.46% -56.00% 38.83% 18.16% -84.03% -
  Horiz. % 97.30% 199.02% 143.73% 92.14% 150.61% 184.03% 100.00%
NP 695 5,889 2,450 1,642 2,439 2,643 1,475 -11.78%
  YoY % -88.20% 140.37% 49.21% -32.68% -7.72% 79.19% -
  Horiz. % 47.12% 399.25% 166.10% 111.32% 165.36% 179.19% 100.00%
NP to SH 695 5,889 2,450 1,642 2,439 2,643 1,475 -11.78%
  YoY % -88.20% 140.37% 49.21% -32.68% -7.72% 79.19% -
  Horiz. % 47.12% 399.25% 166.10% 111.32% 165.36% 179.19% 100.00%
Tax Rate 36.30 % 12.09 % 19.28 % 18.59 % 20.09 % 22.08 % 21.63 % 9.01%
  YoY % 200.25% -37.29% 3.71% -7.47% -9.01% 2.08% -
  Horiz. % 167.82% 55.89% 89.14% 85.95% 92.88% 102.08% 100.00%
Total Cost 20,149 21,856 19,366 21,410 22,917 25,327 19,300 0.72%
  YoY % -7.81% 12.86% -9.55% -6.58% -9.52% 31.23% -
  Horiz. % 104.40% 113.24% 100.34% 110.93% 118.74% 131.23% 100.00%
Net Worth 132,799 135,200 129,600 123,999 115,200 108,800 101,599 4.56%
  YoY % -1.78% 4.32% 4.52% 7.64% 5.88% 7.09% -
  Horiz. % 130.71% 133.07% 127.56% 122.05% 113.39% 107.09% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 132,799 135,200 129,600 123,999 115,200 108,800 101,599 4.56%
  YoY % -1.78% 4.32% 4.52% 7.64% 5.88% 7.09% -
  Horiz. % 130.71% 133.07% 127.56% 122.05% 113.39% 107.09% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.33 % 21.23 % 11.23 % 7.12 % 9.62 % 9.45 % 7.10 % -11.85%
  YoY % -84.31% 89.05% 57.72% -25.99% 1.80% 33.10% -
  Horiz. % 46.90% 299.01% 158.17% 100.28% 135.49% 133.10% 100.00%
ROE 0.52 % 4.36 % 1.89 % 1.32 % 2.12 % 2.43 % 1.45 % -15.70%
  YoY % -88.07% 130.69% 43.18% -37.74% -12.76% 67.59% -
  Horiz. % 35.86% 300.69% 130.34% 91.03% 146.21% 167.59% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 26.06 34.68 27.27 28.82 31.70 34.96 25.97 0.06%
  YoY % -24.86% 27.17% -5.38% -9.09% -9.32% 34.62% -
  Horiz. % 100.35% 133.54% 105.01% 110.97% 122.06% 134.62% 100.00%
EPS 0.87 7.36 3.06 2.05 3.05 3.30 1.84 -11.73%
  YoY % -88.18% 140.52% 49.27% -32.79% -7.58% 79.35% -
  Horiz. % 47.28% 400.00% 166.30% 111.41% 165.76% 179.35% 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 1.6600 1.6900 1.6200 1.5500 1.4400 1.3600 1.2700 4.56%
  YoY % -1.78% 4.32% 4.52% 7.64% 5.88% 7.09% -
  Horiz. % 130.71% 133.07% 127.56% 122.05% 113.39% 107.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 26.06 34.68 27.27 28.82 31.70 34.96 25.97 0.06%
  YoY % -24.86% 27.17% -5.38% -9.09% -9.32% 34.62% -
  Horiz. % 100.35% 133.54% 105.01% 110.97% 122.06% 134.62% 100.00%
EPS 0.87 7.36 3.06 2.05 3.05 3.30 1.84 -11.73%
  YoY % -88.18% 140.52% 49.27% -32.79% -7.58% 79.35% -
  Horiz. % 47.28% 400.00% 166.30% 111.41% 165.76% 179.35% 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 1.6600 1.6900 1.6200 1.5500 1.4400 1.3600 1.2700 4.56%
  YoY % -1.78% 4.32% 4.52% 7.64% 5.88% 7.09% -
  Horiz. % 130.71% 133.07% 127.56% 122.05% 113.39% 107.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.2700 1.8100 2.0400 1.9200 1.2500 1.2000 0.8500 -
P/RPS 8.71 5.22 7.48 6.66 3.94 3.43 3.27 17.73%
  YoY % 66.86% -30.21% 12.31% 69.04% 14.87% 4.89% -
  Horiz. % 266.36% 159.63% 228.75% 203.67% 120.49% 104.89% 100.00%
P/EPS 261.29 24.59 66.61 93.54 41.00 36.32 46.10 33.51%
  YoY % 962.59% -63.08% -28.79% 128.15% 12.89% -21.21% -
  Horiz. % 566.79% 53.34% 144.49% 202.91% 88.94% 78.79% 100.00%
EY 0.38 4.07 1.50 1.07 2.44 2.75 2.17 -25.19%
  YoY % -90.66% 171.33% 40.19% -56.15% -11.27% 26.73% -
  Horiz. % 17.51% 187.56% 69.12% 49.31% 112.44% 126.73% 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 1.37 1.07 1.26 1.24 0.87 0.88 0.67 12.66%
  YoY % 28.04% -15.08% 1.61% 42.53% -1.14% 31.34% -
  Horiz. % 204.48% 159.70% 188.06% 185.07% 129.85% 131.34% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/01/19 07/02/18 25/01/17 04/02/16 12/02/15 28/01/14 06/02/13 -
Price 2.0000 1.7900 2.0300 1.9800 1.1900 1.1000 0.8850 -
P/RPS 7.68 5.16 7.44 6.87 3.75 3.15 3.41 14.48%
  YoY % 48.84% -30.65% 8.30% 83.20% 19.05% -7.62% -
  Horiz. % 225.22% 151.32% 218.18% 201.47% 109.97% 92.38% 100.00%
P/EPS 230.22 24.32 66.29 96.47 39.03 33.30 48.00 29.85%
  YoY % 846.63% -63.31% -31.28% 147.17% 17.21% -30.62% -
  Horiz. % 479.62% 50.67% 138.10% 200.98% 81.31% 69.38% 100.00%
EY 0.43 4.11 1.51 1.04 2.56 3.00 2.08 -23.10%
  YoY % -89.54% 172.19% 45.19% -59.38% -14.67% 44.23% -
  Horiz. % 20.67% 197.60% 72.60% 50.00% 123.08% 144.23% 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 1.20 1.06 1.25 1.28 0.83 0.81 0.70 9.39%
  YoY % 13.21% -15.20% -2.34% 54.22% 2.47% 15.71% -
  Horiz. % 171.43% 151.43% 178.57% 182.86% 118.57% 115.71% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

192  110  435  1710 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.015 
 LAMBO 0.035+0.005 
 MLAB 0.03+0.005 
 VELESTO 0.125+0.005 
 MAHSING 1.15+0.02 
 DGSB 0.22-0.01 
 IRIS 0.275+0.01 
 YONGTAI 0.16+0.01 
 LUSTER 0.20+0.005 
 DATAPRP 0.225+0.01 

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