Highlights

[IMASPRO] YoY TTM Result on 2018-03-31 [#3]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     -23.75%    YoY -     -26.01%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 71,805 75,359 67,150 82,144 108,454 109,184 101,949 -5.67%
  YoY % -4.72% 12.22% -18.25% -24.26% -0.67% 7.10% -
  Horiz. % 70.43% 73.92% 65.87% 80.57% 106.38% 107.10% 100.00%
PBT 1,388 7,729 9,415 10,660 12,373 12,457 9,279 -27.13%
  YoY % -82.04% -17.91% -11.68% -13.84% -0.67% 34.25% -
  Horiz. % 14.96% 83.30% 101.47% 114.88% 133.34% 134.25% 100.00%
Tax -792 -1,852 -1,472 -2,430 -2,345 -2,574 -1,988 -14.21%
  YoY % 57.24% -25.82% 39.42% -3.62% 8.90% -29.48% -
  Horiz. % 39.84% 93.16% 74.04% 122.23% 117.96% 129.48% 100.00%
NP 596 5,877 7,943 8,230 10,028 9,883 7,291 -34.11%
  YoY % -89.86% -26.01% -3.49% -17.93% 1.47% 35.55% -
  Horiz. % 8.17% 80.61% 108.94% 112.88% 137.54% 135.55% 100.00%
NP to SH 596 5,877 7,943 8,230 10,028 9,883 7,291 -34.11%
  YoY % -89.86% -26.01% -3.49% -17.93% 1.47% 35.55% -
  Horiz. % 8.17% 80.61% 108.94% 112.88% 137.54% 135.55% 100.00%
Tax Rate 57.06 % 23.96 % 15.63 % 22.80 % 18.95 % 20.66 % 21.42 % 17.73%
  YoY % 138.15% 53.29% -31.45% 20.32% -8.28% -3.55% -
  Horiz. % 266.39% 111.86% 72.97% 106.44% 88.47% 96.45% 100.00%
Total Cost 71,209 69,482 59,207 73,914 98,426 99,301 94,658 -4.63%
  YoY % 2.49% 17.35% -19.90% -24.90% -0.88% 4.91% -
  Horiz. % 75.23% 73.40% 62.55% 78.09% 103.98% 104.91% 100.00%
Net Worth 129,600 131,999 128,800 123,199 116,800 108,800 101,599 4.14%
  YoY % -1.82% 2.48% 4.55% 5.48% 7.35% 7.09% -
  Horiz. % 127.56% 129.92% 126.77% 121.26% 114.96% 107.09% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 2,800 2,800 2,800 2,800 2,800 2,800 2,800 -
  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%
Div Payout % 469.80 % 47.64 % 35.25 % 34.02 % 27.92 % 28.33 % 38.40 % 51.77%
  YoY % 886.15% 35.15% 3.62% 21.85% -1.45% -26.22% -
  Horiz. % 1,223.44% 124.06% 91.80% 88.59% 72.71% 73.78% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 129,600 131,999 128,800 123,199 116,800 108,800 101,599 4.14%
  YoY % -1.82% 2.48% 4.55% 5.48% 7.35% 7.09% -
  Horiz. % 127.56% 129.92% 126.77% 121.26% 114.96% 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 0.83 % 7.80 % 11.83 % 10.02 % 9.25 % 9.05 % 7.15 % -30.14%
  YoY % -89.36% -34.07% 18.06% 8.32% 2.21% 26.57% -
  Horiz. % 11.61% 109.09% 165.45% 140.14% 129.37% 126.57% 100.00%
ROE 0.46 % 4.45 % 6.17 % 6.68 % 8.59 % 9.08 % 7.18 % -36.73%
  YoY % -89.66% -27.88% -7.63% -22.24% -5.40% 26.46% -
  Horiz. % 6.41% 61.98% 85.93% 93.04% 119.64% 126.46% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 89.76 94.20 83.94 102.68 135.57 136.48 127.44 -5.67%
  YoY % -4.71% 12.22% -18.25% -24.26% -0.67% 7.09% -
  Horiz. % 70.43% 73.92% 65.87% 80.57% 106.38% 107.09% 100.00%
EPS 0.75 7.35 9.93 10.29 12.54 12.35 9.11 -34.03%
  YoY % -89.80% -25.98% -3.50% -17.94% 1.54% 35.57% -
  Horiz. % 8.23% 80.68% 109.00% 112.95% 137.65% 135.57% 100.00%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 -
  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%
NAPS 1.6200 1.6500 1.6100 1.5400 1.4600 1.3600 1.2700 4.14%
  YoY % -1.82% 2.48% 4.55% 5.48% 7.35% 7.09% -
  Horiz. % 127.56% 129.92% 126.77% 121.26% 114.96% 107.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 89.76 94.20 83.94 102.68 135.57 136.48 127.44 -5.67%
  YoY % -4.71% 12.22% -18.25% -24.26% -0.67% 7.09% -
  Horiz. % 70.43% 73.92% 65.87% 80.57% 106.38% 107.09% 100.00%
EPS 0.75 7.35 9.93 10.29 12.54 12.35 9.11 -34.03%
  YoY % -89.80% -25.98% -3.50% -17.94% 1.54% 35.57% -
  Horiz. % 8.23% 80.68% 109.00% 112.95% 137.65% 135.57% 100.00%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 -
  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%
NAPS 1.6200 1.6500 1.6100 1.5400 1.4600 1.3600 1.2700 4.14%
  YoY % -1.82% 2.48% 4.55% 5.48% 7.35% 7.09% -
  Horiz. % 127.56% 129.92% 126.77% 121.26% 114.96% 107.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.9800 1.8400 1.9200 2.0200 1.8500 1.2000 0.8550 -
P/RPS 2.21 1.95 2.29 1.97 1.36 0.88 0.67 22.00%
  YoY % 13.33% -14.85% 16.24% 44.85% 54.55% 31.34% -
  Horiz. % 329.85% 291.04% 341.79% 294.03% 202.99% 131.34% 100.00%
P/EPS 265.77 25.05 19.34 19.64 14.76 9.71 9.38 74.56%
  YoY % 960.96% 29.52% -1.53% 33.06% 52.01% 3.52% -
  Horiz. % 2,833.37% 267.06% 206.18% 209.38% 157.36% 103.52% 100.00%
EY 0.38 3.99 5.17 5.09 6.78 10.29 10.66 -42.62%
  YoY % -90.48% -22.82% 1.57% -24.93% -34.11% -3.47% -
  Horiz. % 3.56% 37.43% 48.50% 47.75% 63.60% 96.53% 100.00%
DY 1.77 1.90 1.82 1.73 1.89 2.92 4.09 -13.02%
  YoY % -6.84% 4.40% 5.20% -8.47% -35.27% -28.61% -
  Horiz. % 43.28% 46.45% 44.50% 42.30% 46.21% 71.39% 100.00%
P/NAPS 1.22 1.12 1.19 1.31 1.27 0.88 0.67 10.50%
  YoY % 8.93% -5.88% -9.16% 3.15% 44.32% 31.34% -
  Horiz. % 182.09% 167.16% 177.61% 195.52% 189.55% 131.34% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 17/05/19 23/05/18 24/05/17 25/05/16 27/05/15 28/05/14 22/05/13 -
Price 1.9700 2.3500 1.9000 2.1500 1.6300 1.2000 0.9000 -
P/RPS 2.19 2.49 2.26 2.09 1.20 0.88 0.71 20.64%
  YoY % -12.05% 10.18% 8.13% 74.17% 36.36% 23.94% -
  Horiz. % 308.45% 350.70% 318.31% 294.37% 169.01% 123.94% 100.00%
P/EPS 264.43 31.99 19.14 20.90 13.00 9.71 9.88 72.91%
  YoY % 726.60% 67.14% -8.42% 60.77% 33.88% -1.72% -
  Horiz. % 2,676.42% 323.79% 193.72% 211.54% 131.58% 98.28% 100.00%
EY 0.38 3.13 5.23 4.78 7.69 10.29 10.13 -42.13%
  YoY % -87.86% -40.15% 9.41% -37.84% -25.27% 1.58% -
  Horiz. % 3.75% 30.90% 51.63% 47.19% 75.91% 101.58% 100.00%
DY 1.78 1.49 1.84 1.63 2.15 2.92 3.89 -12.21%
  YoY % 19.46% -19.02% 12.88% -24.19% -26.37% -24.94% -
  Horiz. % 45.76% 38.30% 47.30% 41.90% 55.27% 75.06% 100.00%
P/NAPS 1.22 1.42 1.18 1.40 1.12 0.88 0.71 9.44%
  YoY % -14.08% 20.34% -15.71% 25.00% 27.27% 23.94% -
  Horiz. % 171.83% 200.00% 166.20% 197.18% 157.75% 123.94% 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.
 


 

220  189  455  1398 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.98+0.03 
 XDL 0.150.00 
 ARMADA 0.395+0.01 
 MYEG 1.240.00 
 DGB 0.0650.00 
 PWRWELL 0.31+0.01 
 AIRASIA 1.16-0.03 
 JAG 0.04+0.005 
 HSI-C7Q 0.235+0.025 
Partners & Brokers