Highlights

[IMASPRO] YoY Quarter Result on 2012-03-31 [#3]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 21-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     27.34%    YoY -     -16.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 38,139 32,628 38,030 22,013 23,124 22,014 19,024 12.28%
  YoY % 16.89% -14.20% 72.76% -4.80% 5.04% 15.72% -
  Horiz. % 200.48% 171.51% 199.91% 115.71% 121.55% 115.72% 100.00%
PBT 5,789 4,044 3,682 1,598 1,826 1,912 1,157 30.77%
  YoY % 43.15% 9.83% 130.41% -12.49% -4.50% 65.25% -
  Horiz. % 500.35% 349.52% 318.24% 138.12% 157.82% 165.25% 100.00%
Tax -1,246 -867 -735 -317 -296 -278 -139 44.10%
  YoY % -43.71% -17.96% -131.86% -7.09% -6.47% -100.00% -
  Horiz. % 896.40% 623.74% 528.78% 228.06% 212.95% 200.00% 100.00%
NP 4,543 3,177 2,947 1,281 1,530 1,634 1,018 28.30%
  YoY % 43.00% 7.80% 130.05% -16.27% -6.36% 60.51% -
  Horiz. % 446.27% 312.08% 289.49% 125.83% 150.29% 160.51% 100.00%
NP to SH 4,543 3,177 2,947 1,281 1,530 1,634 1,018 28.30%
  YoY % 43.00% 7.80% 130.05% -16.27% -6.36% 60.51% -
  Horiz. % 446.27% 312.08% 289.49% 125.83% 150.29% 160.51% 100.00%
Tax Rate 21.52 % 21.44 % 19.96 % 19.84 % 16.21 % 14.54 % 12.01 % 10.20%
  YoY % 0.37% 7.41% 0.60% 22.39% 11.49% 21.07% -
  Horiz. % 179.18% 178.52% 166.19% 165.20% 134.97% 121.07% 100.00%
Total Cost 33,596 29,451 35,083 20,732 21,594 20,380 18,006 10.95%
  YoY % 14.07% -16.05% 69.22% -3.99% 5.96% 13.18% -
  Horiz. % 186.58% 163.56% 194.84% 115.14% 119.93% 113.18% 100.00%
Net Worth 116,800 108,800 101,599 96,800 93,722 89,709 84,165 5.61%
  YoY % 7.35% 7.09% 4.96% 3.28% 4.47% 6.59% -
  Horiz. % 138.77% 129.27% 120.71% 115.01% 111.36% 106.59% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 116,800 108,800 101,599 96,800 93,722 89,709 84,165 5.61%
  YoY % 7.35% 7.09% 4.96% 3.28% 4.47% 6.59% -
  Horiz. % 138.77% 129.27% 120.71% 115.01% 111.36% 106.59% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,104 80,098 80,157 -0.03%
  YoY % 0.00% 0.00% 0.00% -0.13% 0.01% -0.07% -
  Horiz. % 99.80% 99.80% 99.80% 99.80% 99.93% 99.93% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.91 % 9.74 % 7.75 % 5.82 % 6.62 % 7.42 % 5.35 % 14.26%
  YoY % 22.28% 25.68% 33.16% -12.08% -10.78% 38.69% -
  Horiz. % 222.62% 182.06% 144.86% 108.79% 123.74% 138.69% 100.00%
ROE 3.89 % 2.92 % 2.90 % 1.32 % 1.63 % 1.82 % 1.21 % 21.48%
  YoY % 33.22% 0.69% 119.70% -19.02% -10.44% 50.41% -
  Horiz. % 321.49% 241.32% 239.67% 109.09% 134.71% 150.41% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 47.67 40.79 47.54 27.52 28.87 27.48 23.73 12.32%
  YoY % 16.87% -14.20% 72.75% -4.68% 5.06% 15.80% -
  Horiz. % 200.88% 171.89% 200.34% 115.97% 121.66% 115.80% 100.00%
EPS 5.68 3.97 3.68 1.60 1.91 2.04 1.27 28.34%
  YoY % 43.07% 7.88% 130.00% -16.23% -6.37% 60.63% -
  Horiz. % 447.24% 312.60% 289.76% 125.98% 150.39% 160.63% 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 1.4600 1.3600 1.2700 1.2100 1.1700 1.1200 1.0500 5.65%
  YoY % 7.35% 7.09% 4.96% 3.42% 4.46% 6.67% -
  Horiz. % 139.05% 129.52% 120.95% 115.24% 111.43% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 47.67 40.79 47.54 27.52 28.91 27.52 23.78 12.28%
  YoY % 16.87% -14.20% 72.75% -4.81% 5.05% 15.73% -
  Horiz. % 200.46% 171.53% 199.92% 115.73% 121.57% 115.73% 100.00%
EPS 5.68 3.97 3.68 1.60 1.91 2.04 1.27 28.34%
  YoY % 43.07% 7.88% 130.00% -16.23% -6.37% 60.63% -
  Horiz. % 447.24% 312.60% 289.76% 125.98% 150.39% 160.63% 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 1.4600 1.3600 1.2700 1.2100 1.1715 1.1214 1.0521 5.61%
  YoY % 7.35% 7.09% 4.96% 3.29% 4.47% 6.59% -
  Horiz. % 138.77% 129.27% 120.71% 115.01% 111.35% 106.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.8500 1.2000 0.8550 0.8800 0.8800 0.8300 0.9200 -
P/RPS 3.88 2.94 1.80 3.20 3.05 3.02 3.88 -
  YoY % 31.97% 63.33% -43.75% 4.92% 0.99% -22.16% -
  Horiz. % 100.00% 75.77% 46.39% 82.47% 78.61% 77.84% 100.00%
P/EPS 32.58 30.22 23.21 54.96 46.07 40.69 72.44 -12.46%
  YoY % 7.81% 30.20% -57.77% 19.30% 13.22% -43.83% -
  Horiz. % 44.98% 41.72% 32.04% 75.87% 63.60% 56.17% 100.00%
EY 3.07 3.31 4.31 1.82 2.17 2.46 1.38 14.25%
  YoY % -7.25% -23.20% 136.81% -16.13% -11.79% 78.26% -
  Horiz. % 222.46% 239.86% 312.32% 131.88% 157.25% 178.26% 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 1.27 0.88 0.67 0.73 0.75 0.74 0.88 6.30%
  YoY % 44.32% 31.34% -8.22% -2.67% 1.35% -15.91% -
  Horiz. % 144.32% 100.00% 76.14% 82.95% 85.23% 84.09% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 28/05/14 22/05/13 21/05/12 26/05/11 26/05/10 21/05/09 -
Price 1.6300 1.2000 0.9000 0.8300 0.9300 0.8500 0.8600 -
P/RPS 3.42 2.94 1.89 3.02 3.22 3.09 3.62 -0.94%
  YoY % 16.33% 55.56% -37.42% -6.21% 4.21% -14.64% -
  Horiz. % 94.48% 81.22% 52.21% 83.43% 88.95% 85.36% 100.00%
P/EPS 28.70 30.22 24.43 51.83 48.69 41.67 67.72 -13.33%
  YoY % -5.03% 23.70% -52.87% 6.45% 16.85% -38.47% -
  Horiz. % 42.38% 44.62% 36.08% 76.54% 71.90% 61.53% 100.00%
EY 3.48 3.31 4.09 1.93 2.05 2.40 1.48 15.31%
  YoY % 5.14% -19.07% 111.92% -5.85% -14.58% 62.16% -
  Horiz. % 235.14% 223.65% 276.35% 130.41% 138.51% 162.16% 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 1.12 0.88 0.71 0.69 0.79 0.76 0.82 5.33%
  YoY % 27.27% 23.94% 2.90% -12.66% 3.95% -7.32% -
  Horiz. % 136.59% 107.32% 86.59% 84.15% 96.34% 92.68% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers