[IMASPRO] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 37.51%
YoY- 11.17%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 76,074 59,940 105,404 109,710 88,288 75,152 108,423 -20.98%
PBT 10,944 13,820 12,876 14,977 10,888 9,568 11,323 -2.23%
Tax -2,426 -3,352 -2,872 -3,220 -2,338 -2,224 -2,181 7.33%
NP 8,518 10,468 10,004 11,757 8,550 7,344 9,142 -4.59%
-
NP to SH 8,518 10,468 10,004 11,757 8,550 7,344 9,142 -4.59%
-
Tax Rate 22.17% 24.25% 22.31% 21.50% 21.47% 23.24% 19.26% -
Total Cost 67,556 49,472 95,400 97,953 79,738 67,808 99,281 -22.58%
-
Net Worth 123,999 122,399 119,200 116,800 115,200 111,999 110,399 8.02%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 2,800 - - - 2,800 -
Div Payout % - - 27.99% - - - 30.63% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 123,999 122,399 119,200 116,800 115,200 111,999 110,399 8.02%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 11.20% 17.46% 9.49% 10.72% 9.68% 9.77% 8.43% -
ROE 6.87% 8.55% 8.39% 10.07% 7.42% 6.56% 8.28% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 95.09 74.93 131.76 137.14 110.36 93.94 135.53 -20.99%
EPS 10.64 13.08 12.51 14.69 10.68 9.20 11.43 -4.65%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.55 1.53 1.49 1.46 1.44 1.40 1.38 8.02%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 95.09 74.93 131.76 137.14 110.36 93.94 135.53 -20.99%
EPS 10.64 13.08 12.51 14.69 10.68 9.20 11.43 -4.65%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.55 1.53 1.49 1.46 1.44 1.40 1.38 8.02%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.92 1.62 1.43 1.85 1.25 1.40 1.22 -
P/RPS 2.02 2.16 1.09 1.35 1.13 1.49 0.90 71.17%
P/EPS 18.03 12.38 11.44 12.59 11.70 15.25 10.68 41.64%
EY 5.55 8.08 8.74 7.94 8.55 6.56 9.37 -29.40%
DY 0.00 0.00 2.45 0.00 0.00 0.00 2.87 -
P/NAPS 1.24 1.06 0.96 1.27 0.87 1.00 0.88 25.60%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 04/02/16 19/11/15 25/08/15 27/05/15 12/02/15 20/11/14 27/08/14 -
Price 1.98 1.70 1.50 1.63 1.19 1.25 1.25 -
P/RPS 2.08 2.27 1.14 1.19 1.08 1.33 0.92 72.00%
P/EPS 18.60 12.99 12.00 11.09 11.13 13.62 10.94 42.31%
EY 5.38 7.70 8.34 9.02 8.98 7.34 9.14 -29.69%
DY 0.00 0.00 2.33 0.00 0.00 0.00 2.80 -
P/NAPS 1.28 1.11 1.01 1.12 0.83 0.89 0.91 25.46%

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