[IMASPRO] QoQ TTM Result on 30-Sep-2007 [#1]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	150,679	130,442	101,096	91,214	85,926	87,428	87,405	43.82%
YoY %	15.51%	29.03%	10.83%	6.15%	-1.72%	0.03%	-	-
Horiz. %	172.39%	149.24%	115.66%	104.36%	98.31%	100.03%	100.00%	-
PBT	21,701	19,032	15,578	13,737	12,934	13,785	13,373	38.13%
YoY %	14.02%	22.17%	13.40%	6.21%	-6.17%	3.08%	-	-
Horiz. %	162.27%	142.32%	116.49%	102.72%	96.72%	103.08%	100.00%	-
Tax	-5,366	-3,454	-2,520	-2,324	-2,071	-3,649	-3,636	29.65%
YoY %	-55.36%	-37.06%	-8.43%	-12.22%	43.24%	-0.36%	-	-
Horiz. %	147.58%	94.99%	69.31%	63.92%	56.96%	100.36%	100.00%	-
NP	16,335	15,578	13,058	11,413	10,863	10,136	9,737	41.23%
YoY %	4.86%	19.30%	14.41%	5.06%	7.17%	4.10%	-	-
Horiz. %	167.76%	159.99%	134.11%	117.21%	111.56%	104.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,335	15,578	13,058	11,413	10,863	10,136	9,737	41.23%
YoY %	4.86%	19.30%	14.41%	5.06%	7.17%	4.10%	-	-
Horiz. %	167.76%	159.99%	134.11%	117.21%	111.56%	104.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.73%	18.15%	16.18%	16.92%	16.01%	26.47%	27.19%	-
YoY %	36.25%	12.18%	-4.37%	5.68%	-39.52%	-2.65%	-	-
Horiz. %	90.95%	66.75%	59.51%	62.23%	58.88%	97.35%	100.00%	-
Total Cost	134,344	114,864	88,038	79,801	75,063	77,292	77,668	44.14%
YoY %	16.96%	30.47%	10.32%	6.31%	-2.88%	-0.48%	-	-
Horiz. %	172.97%	147.89%	113.35%	102.75%	96.65%	99.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	82,421	78,344	75,131	71,145	67,909	65,515	64,776	17.43%
YoY %	5.20%	4.28%	5.60%	4.77%	3.65%	1.14%	-	-
Horiz. %	127.24%	120.95%	115.99%	109.83%	104.84%	101.14%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	2,797	2,797	2,797	-	2,800	2,800	2,800	-0.07%
YoY %	0.00%	0.00%	0.00%	-	0.00%	0.00%	-	-
Horiz. %	99.89%	99.89%	99.89%	-	100.00%	100.00%	100.00%	-
Div Payout %	17.13%	17.96%	21.42%	-	25.78%	27.62%	28.76%	-
YoY %	-4.62%	-16.15%	0.00%	-	-6.66%	-3.96%	-	-
Horiz. %	59.56%	62.45%	74.48%	-	89.64%	96.04%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	82,421	78,344	75,131	71,145	67,909	65,515	64,776	17.43%
YoY %	5.20%	4.28%	5.60%	4.77%	3.65%	1.14%	-	-
Horiz. %	127.24%	120.95%	115.99%	109.83%	104.84%	101.14%	100.00%	-
NOSH	80,021	79,943	79,926	79,938	79,893	79,896	79,970	0.04%
YoY %	0.10%	0.02%	-0.02%	0.06%	-0.00%	-0.09%	-	-
Horiz. %	100.06%	99.97%	99.94%	99.96%	99.90%	99.91%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	10.84%	11.94%	12.92%	12.51%	12.64%	11.59%	11.14%	-
YoY %	-9.21%	-7.59%	3.28%	-1.03%	9.06%	4.04%	-	-
Horiz. %	97.31%	107.18%	115.98%	112.30%	113.46%	104.04%	100.00%	-
ROE	19.82%	19.88%	17.38%	16.04%	16.00%	15.47%	15.03%	-
YoY %	-0.30%	14.38%	8.35%	0.25%	3.43%	2.93%	-	-
Horiz. %	131.87%	132.27%	115.64%	106.72%	106.45%	102.93%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	188.30	163.17	126.49	114.11	107.55	109.43	109.30	43.75%
YoY %	15.40%	29.00%	10.85%	6.10%	-1.72%	0.12%	-	-
Horiz. %	172.28%	149.29%	115.73%	104.40%	98.40%	100.12%	100.00%	-
EPS	20.41	19.49	16.34	14.28	13.60	12.69	12.18	41.12%
YoY %	4.72%	19.28%	14.43%	5.00%	7.17%	4.19%	-	-
Horiz. %	167.57%	160.02%	134.15%	117.24%	111.66%	104.19%	100.00%	-
DPS	3.50	3.50	3.50	0.00	3.50	3.50	3.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	0.00%	100.00%	100.00%	100.00%	-
NAPS	1.03	0.98	0.94	0.89	0.85	0.82	0.81	17.39%
YoY %	5.10%	4.26%	5.62%	4.71%	3.66%	1.23%	-	-
Horiz. %	127.16%	120.99%	116.05%	109.88%	104.94%	101.23%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 79,938
RPS	188.35	163.05	126.37	114.02	107.41	109.29	109.26	43.81%
YoY %	15.52%	29.03%	10.83%	6.15%	-1.72%	0.03%	-	-
Horiz. %	172.39%	149.23%	115.66%	104.36%	98.31%	100.03%	100.00%	-
EPS	20.42	19.47	16.32	14.27	13.58	12.67	12.17	41.24%
YoY %	4.88%	19.30%	14.37%	5.08%	7.18%	4.11%	-	-
Horiz. %	167.79%	159.98%	134.10%	117.26%	111.59%	104.11%	100.00%	-
DPS	3.50	3.50	3.50	0.00	3.50	3.50	3.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	0.00%	100.00%	100.00%	100.00%	-
NAPS	1.0303	0.9793	0.9391	0.8893	0.8489	0.8189	0.8097	17.44%
YoY %	5.21%	4.28%	5.60%	4.76%	3.66%	1.14%	-	-
Horiz. %	127.24%	120.95%	115.98%	109.83%	104.84%	101.14%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	1.48	1.25	1.30	1.32	1.50	1.55	1.60	-
P/RPS	0.79	0.77	1.03	1.16	1.39	1.42	1.46	-33.62%
YoY %	2.60%	-25.24%	-11.21%	-16.55%	-2.11%	-2.74%	-	-
Horiz. %	54.11%	52.74%	70.55%	79.45%	95.21%	97.26%	100.00%	-
P/EPS	7.25	6.41	7.96	9.25	11.03	12.22	13.14	-32.75%
YoY %	13.10%	-19.47%	-13.95%	-16.14%	-9.74%	-7.00%	-	-
Horiz. %	55.18%	48.78%	60.58%	70.40%	83.94%	93.00%	100.00%	-
EY	13.79	15.59	12.57	10.82	9.06	8.18	7.61	48.68%
YoY %	-11.55%	24.03%	16.17%	19.43%	10.76%	7.49%	-	-
Horiz. %	181.21%	204.86%	165.18%	142.18%	119.05%	107.49%	100.00%	-
DY	2.36	2.80	2.69	0.00	2.33	2.26	2.19	5.11%
YoY %	-15.71%	4.09%	0.00%	0.00%	3.10%	3.20%	-	-
Horiz. %	107.76%	127.85%	122.83%	0.00%	106.39%	103.20%	100.00%	-
P/NAPS	1.44	1.28	1.38	1.48	1.76	1.89	1.98	-19.14%
YoY %	12.50%	-7.25%	-6.76%	-15.91%	-6.88%	-4.55%	-	-
Horiz. %	72.73%	64.65%	69.70%	74.75%	88.89%	95.45%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/08	27/05/08	04/02/08	22/11/07	29/08/07	22/05/07	15/02/07	-
Price	1.44	1.46	1.29	1.12	1.29	1.45	1.48	-
P/RPS	0.76	0.89	1.02	0.98	1.20	1.33	1.35	-31.84%
YoY %	-14.61%	-12.75%	4.08%	-18.33%	-9.77%	-1.48%	-	-
Horiz. %	56.30%	65.93%	75.56%	72.59%	88.89%	98.52%	100.00%	-
P/EPS	7.05	7.49	7.90	7.84	9.49	11.43	12.16	-30.49%
YoY %	-5.87%	-5.19%	0.77%	-17.39%	-16.97%	-6.00%	-	-
Horiz. %	57.98%	61.60%	64.97%	64.47%	78.04%	94.00%	100.00%	-
EY	14.18	13.35	12.66	12.75	10.54	8.75	8.23	43.76%
YoY %	6.22%	5.45%	-0.71%	20.97%	20.46%	6.32%	-	-
Horiz. %	172.30%	162.21%	153.83%	154.92%	128.07%	106.32%	100.00%	-
DY	2.43	2.40	2.71	0.00	2.71	2.41	2.36	1.96%
YoY %	1.25%	-11.44%	0.00%	0.00%	12.45%	2.12%	-	-
Horiz. %	102.97%	101.69%	114.83%	0.00%	114.83%	102.12%	100.00%	-
P/NAPS	1.40	1.49	1.37	1.26	1.52	1.77	1.83	-16.36%
YoY %	-6.04%	8.76%	8.73%	-17.11%	-14.12%	-3.28%	-	-
Horiz. %	76.50%	81.42%	74.86%	68.85%	83.06%	96.72%	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 ⃤ & 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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 27 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

798

HLIND

HONG LEONG INDUSTRIES BHD

724

MPI

MALAYSIAN PACIFIC INDUSTRIES

716

PTRANS

PERAK TRANSIT BERHAD

709

YTLPOWR

YTL POWER INTERNATIONAL BHD

546

MYEG

MY E.G. SERVICES BHD

534

THETA

THETA EDGE BERHAD

509

GENTING

GENTING BHD

480

NOTION

NOTION VTEC BHD

468

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

HSI-HWE

0.185

+0.01

30,915,500

INGENIEU

0.055

-0.005

29,008,400

JAKS

0.165

+0.005

14,687,700

SAPNRG

0.04

+0.005

14,348,900

YNHPROP

0.52

+0.025

12,892,600

BSLCORP-OR

0.005

0.00

12,469,600

SBH

0.33

-0.01

9,403,000

More active Stocks

NESTLE

122.00

+0.50

100

UTDPLT

24.30

+0.10

10,300

CARLSBG

18.80

+0.10

1,100

CDB

3.56

+0.09

308,800

KMLOONG

2.20

+0.08

97,400

AJI

15.32

+0.08

12,900

NIKKEI-CE

0.83

+0.08

5,000

KMLOONG-WB

0.76

+0.06

31,000

CABNET

0.525

+0.055

3,475,000

CRESNDO

3.75

+0.05

502,500

More gainer Stocks

TENAGA

13.64

-0.30

887,200

GESHEN

3.20

-0.20

61,900

KUAISHO-C17

0.08

-0.12

58,800

HLFG

17.18

-0.12

100

AMWAY

6.90

-0.09

9,600

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More