[IMASPRO] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 1.2%
YoY- -27.15%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 105,168 101,949 85,932 81,455 76,484 73,824 74,935 25.37%
PBT 9,293 9,279 7,195 6,606 6,535 6,941 7,169 18.90%
Tax -1,790 -1,988 -1,570 -1,450 -1,440 -1,513 -1,492 12.92%
NP 7,503 7,291 5,625 5,156 5,095 5,428 5,677 20.45%
-
NP to SH 7,503 7,291 5,625 5,156 5,095 5,428 5,677 20.45%
-
Tax Rate 19.26% 21.42% 21.82% 21.95% 22.04% 21.80% 20.81% -
Total Cost 97,665 94,658 80,307 76,299 71,389 68,396 69,258 25.77%
-
Net Worth 103,999 101,599 101,599 100,000 99,200 96,800 98,204 3.89%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,800 2,800 2,800 2,800 2,800 2,800 2,800 0.00%
Div Payout % 37.32% 38.40% 49.78% 54.31% 54.96% 51.58% 49.32% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 103,999 101,599 101,599 100,000 99,200 96,800 98,204 3.89%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 79,841 0.13%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.13% 7.15% 6.55% 6.33% 6.66% 7.35% 7.58% -
ROE 7.21% 7.18% 5.54% 5.16% 5.14% 5.61% 5.78% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 131.46 127.44 107.42 101.82 95.61 92.28 93.85 25.21%
EPS 9.38 9.11 7.03 6.45 6.37 6.79 7.11 20.30%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.30 1.27 1.27 1.25 1.24 1.21 1.23 3.76%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 131.46 127.44 107.42 101.82 95.61 92.28 93.67 25.37%
EPS 9.38 9.11 7.03 6.45 6.37 6.79 7.10 20.42%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.30 1.27 1.27 1.25 1.24 1.21 1.2276 3.89%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.90 0.855 0.85 0.82 0.83 0.88 0.83 -
P/RPS 0.68 0.67 0.79 0.81 0.87 0.95 0.88 -15.80%
P/EPS 9.60 9.38 12.09 12.72 13.03 12.97 11.67 -12.21%
EY 10.42 10.66 8.27 7.86 7.67 7.71 8.57 13.93%
DY 3.89 4.09 4.12 4.27 4.22 3.98 4.22 -5.28%
P/NAPS 0.69 0.67 0.67 0.66 0.67 0.73 0.67 1.98%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 22/05/13 06/02/13 22/11/12 29/08/12 21/05/12 23/02/12 -
Price 0.915 0.90 0.885 0.85 0.83 0.83 0.85 -
P/RPS 0.70 0.71 0.82 0.83 0.87 0.90 0.91 -16.06%
P/EPS 9.76 9.88 12.59 13.19 13.03 12.23 11.95 -12.63%
EY 10.25 10.13 7.94 7.58 7.67 8.17 8.37 14.47%
DY 3.83 3.89 3.95 4.12 4.22 4.22 4.12 -4.75%
P/NAPS 0.70 0.71 0.70 0.68 0.67 0.69 0.69 0.96%

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