[IMASPRO] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 12.59%
YoY- 86.9%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 108,423 109,669 99,248 86,616 105,168 104,314 80,412 22.11%
PBT 11,323 13,577 12,278 10,988 9,293 9,358 6,674 42.38%
Tax -2,181 -3,001 -2,768 -2,540 -1,790 -1,956 -1,464 30.53%
NP 9,142 10,576 9,510 8,448 7,503 7,402 5,210 45.62%
-
NP to SH 9,142 10,576 9,510 8,448 7,503 7,402 5,210 45.62%
-
Tax Rate 19.26% 22.10% 22.54% 23.12% 19.26% 20.90% 21.94% -
Total Cost 99,281 99,093 89,738 78,168 97,665 96,912 75,202 20.40%
-
Net Worth 110,399 108,800 108,800 106,400 103,999 101,599 101,599 5.71%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 2,800 - - - 2,800 - - -
Div Payout % 30.63% - - - 37.32% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 110,399 108,800 108,800 106,400 103,999 101,599 101,599 5.71%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.43% 9.64% 9.58% 9.75% 7.13% 7.10% 6.48% -
ROE 8.28% 9.72% 8.74% 7.94% 7.21% 7.29% 5.13% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 135.53 137.09 124.06 108.27 131.46 130.39 100.52 22.11%
EPS 11.43 13.23 11.88 10.56 9.38 9.25 6.52 45.53%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.38 1.36 1.36 1.33 1.30 1.27 1.27 5.71%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 135.53 137.09 124.06 108.27 131.46 130.39 100.52 22.11%
EPS 11.43 13.23 11.88 10.56 9.38 9.25 6.52 45.53%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.38 1.36 1.36 1.33 1.30 1.27 1.27 5.71%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.22 1.20 1.20 0.91 0.90 0.855 0.85 -
P/RPS 0.90 0.88 0.97 0.84 0.68 0.66 0.85 3.89%
P/EPS 10.68 9.08 10.09 8.62 9.60 9.24 13.05 -12.53%
EY 9.37 11.02 9.91 11.60 10.42 10.82 7.66 14.41%
DY 2.87 0.00 0.00 0.00 3.89 0.00 0.00 -
P/NAPS 0.88 0.88 0.88 0.68 0.69 0.67 0.67 19.99%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 28/01/14 19/11/13 27/08/13 22/05/13 06/02/13 -
Price 1.25 1.20 1.10 1.03 0.915 0.90 0.885 -
P/RPS 0.92 0.88 0.89 0.95 0.70 0.69 0.88 3.01%
P/EPS 10.94 9.08 9.25 9.75 9.76 9.73 13.59 -13.49%
EY 9.14 11.02 10.81 10.25 10.25 10.28 7.36 15.58%
DY 2.80 0.00 0.00 0.00 3.83 0.00 0.00 -
P/NAPS 0.91 0.88 0.81 0.77 0.70 0.71 0.70 19.17%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment