Highlights

[IMASPRO] YoY Quarter Result on 2019-12-31 [#2]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 20-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 31-Dec-2019  [#2]
Profit Trend QoQ -     -40.44%    YoY -     -2.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 17,767 20,844 27,745 21,816 23,052 25,356 27,970 -7.28%
  YoY % -14.76% -24.87% 27.18% -5.36% -9.09% -9.35% -
  Horiz. % 63.52% 74.52% 99.20% 78.00% 82.42% 90.65% 100.00%
PBT 891 1,091 6,699 3,035 2,017 3,052 3,392 -19.96%
  YoY % -18.33% -83.71% 120.72% 50.47% -33.91% -10.02% -
  Horiz. % 26.27% 32.16% 197.49% 89.48% 59.46% 89.98% 100.00%
Tax -215 -396 -810 -585 -375 -613 -749 -18.77%
  YoY % 45.71% 51.11% -38.46% -56.00% 38.83% 18.16% -
  Horiz. % 28.70% 52.87% 108.14% 78.10% 50.07% 81.84% 100.00%
NP 676 695 5,889 2,450 1,642 2,439 2,643 -20.32%
  YoY % -2.73% -88.20% 140.37% 49.21% -32.68% -7.72% -
  Horiz. % 25.58% 26.30% 222.81% 92.70% 62.13% 92.28% 100.00%
NP to SH 676 695 5,889 2,450 1,642 2,439 2,643 -20.32%
  YoY % -2.73% -88.20% 140.37% 49.21% -32.68% -7.72% -
  Horiz. % 25.58% 26.30% 222.81% 92.70% 62.13% 92.28% 100.00%
Tax Rate 24.13 % 36.30 % 12.09 % 19.28 % 18.59 % 20.09 % 22.08 % 1.49%
  YoY % -33.53% 200.25% -37.29% 3.71% -7.47% -9.01% -
  Horiz. % 109.28% 164.40% 54.76% 87.32% 84.19% 90.99% 100.00%
Total Cost 17,091 20,149 21,856 19,366 21,410 22,917 25,327 -6.34%
  YoY % -15.18% -7.81% 12.86% -9.55% -6.58% -9.52% -
  Horiz. % 67.48% 79.56% 86.30% 76.46% 84.53% 90.48% 100.00%
Net Worth 129,600 132,799 135,200 129,600 123,999 115,200 108,800 2.96%
  YoY % -2.41% -1.78% 4.32% 4.52% 7.64% 5.88% -
  Horiz. % 119.12% 122.06% 124.26% 119.12% 113.97% 105.88% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 129,600 132,799 135,200 129,600 123,999 115,200 108,800 2.96%
  YoY % -2.41% -1.78% 4.32% 4.52% 7.64% 5.88% -
  Horiz. % 119.12% 122.06% 124.26% 119.12% 113.97% 105.88% 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 3.80 % 3.33 % 21.23 % 11.23 % 7.12 % 9.62 % 9.45 % -14.08%
  YoY % 14.11% -84.31% 89.05% 57.72% -25.99% 1.80% -
  Horiz. % 40.21% 35.24% 224.66% 118.84% 75.34% 101.80% 100.00%
ROE 0.52 % 0.52 % 4.36 % 1.89 % 1.32 % 2.12 % 2.43 % -22.65%
  YoY % 0.00% -88.07% 130.69% 43.18% -37.74% -12.76% -
  Horiz. % 21.40% 21.40% 179.42% 77.78% 54.32% 87.24% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 22.21 26.06 34.68 27.27 28.82 31.70 34.96 -7.28%
  YoY % -14.77% -24.86% 27.17% -5.38% -9.09% -9.32% -
  Horiz. % 63.53% 74.54% 99.20% 78.00% 82.44% 90.68% 100.00%
EPS 0.85 0.87 7.36 3.06 2.05 3.05 3.30 -20.23%
  YoY % -2.30% -88.18% 140.52% 49.27% -32.79% -7.58% -
  Horiz. % 25.76% 26.36% 223.03% 92.73% 62.12% 92.42% 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 1.6200 1.6600 1.6900 1.6200 1.5500 1.4400 1.3600 2.96%
  YoY % -2.41% -1.78% 4.32% 4.52% 7.64% 5.88% -
  Horiz. % 119.12% 122.06% 124.26% 119.12% 113.97% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 22.21 26.06 34.68 27.27 28.82 31.70 34.96 -7.28%
  YoY % -14.77% -24.86% 27.17% -5.38% -9.09% -9.32% -
  Horiz. % 63.53% 74.54% 99.20% 78.00% 82.44% 90.68% 100.00%
EPS 0.85 0.87 7.36 3.06 2.05 3.05 3.30 -20.23%
  YoY % -2.30% -88.18% 140.52% 49.27% -32.79% -7.58% -
  Horiz. % 25.76% 26.36% 223.03% 92.73% 62.12% 92.42% 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 1.6200 1.6600 1.6900 1.6200 1.5500 1.4400 1.3600 2.96%
  YoY % -2.41% -1.78% 4.32% 4.52% 7.64% 5.88% -
  Horiz. % 119.12% 122.06% 124.26% 119.12% 113.97% 105.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.1200 2.2700 1.8100 2.0400 1.9200 1.2500 1.2000 -
P/RPS 9.55 8.71 5.22 7.48 6.66 3.94 3.43 18.60%
  YoY % 9.64% 66.86% -30.21% 12.31% 69.04% 14.87% -
  Horiz. % 278.43% 253.94% 152.19% 218.08% 194.17% 114.87% 100.00%
P/EPS 250.89 261.29 24.59 66.61 93.54 41.00 36.32 37.98%
  YoY % -3.98% 962.59% -63.08% -28.79% 128.15% 12.89% -
  Horiz. % 690.78% 719.41% 67.70% 183.40% 257.54% 112.89% 100.00%
EY 0.40 0.38 4.07 1.50 1.07 2.44 2.75 -27.47%
  YoY % 5.26% -90.66% 171.33% 40.19% -56.15% -11.27% -
  Horiz. % 14.55% 13.82% 148.00% 54.55% 38.91% 88.73% 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 1.31 1.37 1.07 1.26 1.24 0.87 0.88 6.85%
  YoY % -4.38% 28.04% -15.08% 1.61% 42.53% -1.14% -
  Horiz. % 148.86% 155.68% 121.59% 143.18% 140.91% 98.86% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 20/02/20 29/01/19 07/02/18 25/01/17 04/02/16 12/02/15 28/01/14 -
Price 2.2100 2.0000 1.7900 2.0300 1.9800 1.1900 1.1000 -
P/RPS 9.95 7.68 5.16 7.44 6.87 3.75 3.15 21.12%
  YoY % 29.56% 48.84% -30.65% 8.30% 83.20% 19.05% -
  Horiz. % 315.87% 243.81% 163.81% 236.19% 218.10% 119.05% 100.00%
P/EPS 261.54 230.22 24.32 66.29 96.47 39.03 33.30 40.97%
  YoY % 13.60% 846.63% -63.31% -31.28% 147.17% 17.21% -
  Horiz. % 785.41% 691.35% 73.03% 199.07% 289.70% 117.21% 100.00%
EY 0.38 0.43 4.11 1.51 1.04 2.56 3.00 -29.12%
  YoY % -11.63% -89.54% 172.19% 45.19% -59.38% -14.67% -
  Horiz. % 12.67% 14.33% 137.00% 50.33% 34.67% 85.33% 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 1.36 1.20 1.06 1.25 1.28 0.83 0.81 9.02%
  YoY % 13.33% 13.21% -15.20% -2.34% 54.22% 2.47% -
  Horiz. % 167.90% 148.15% 130.86% 154.32% 158.02% 102.47% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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