[IMASPRO] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 2.84%
YoY- 383.23%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 91,214 85,926 87,428 87,405 83,009 81,293 41,341 69.39%
PBT 13,737 12,934 13,785 13,373 12,984 12,876 7,087 55.39%
Tax -2,324 -2,071 -3,649 -3,636 -3,516 -3,472 -1,944 12.62%
NP 11,413 10,863 10,136 9,737 9,468 9,404 5,143 70.05%
-
NP to SH 11,413 10,863 10,136 9,737 9,468 9,404 4,716 80.15%
-
Tax Rate 16.92% 16.01% 26.47% 27.19% 27.08% 26.96% 27.43% -
Total Cost 79,801 75,063 77,292 77,668 73,541 71,889 36,198 69.30%
-
Net Worth 71,145 67,909 65,515 64,776 61,600 59,920 57,536 15.18%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 2,800 2,800 2,800 2,800 - - -
Div Payout % - 25.78% 27.62% 28.76% 29.57% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 71,145 67,909 65,515 64,776 61,600 59,920 57,536 15.18%
NOSH 79,938 79,893 79,896 79,970 80,000 79,894 79,911 0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.51% 12.64% 11.59% 11.14% 11.41% 11.57% 12.44% -
ROE 16.04% 16.00% 15.47% 15.03% 15.37% 15.69% 8.20% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 114.11 107.55 109.43 109.30 103.76 101.75 51.73 69.37%
EPS 14.28 13.60 12.69 12.18 11.84 11.77 5.90 80.17%
DPS 0.00 3.50 3.50 3.50 3.50 0.00 0.00 -
NAPS 0.89 0.85 0.82 0.81 0.77 0.75 0.72 15.16%
Adjusted Per Share Value based on latest NOSH - 79,970
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 114.02 107.41 109.29 109.26 103.76 101.62 51.68 69.39%
EPS 14.27 13.58 12.67 12.17 11.84 11.76 5.90 80.08%
DPS 0.00 3.50 3.50 3.50 3.50 0.00 0.00 -
NAPS 0.8893 0.8489 0.8189 0.8097 0.77 0.749 0.7192 15.18%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.32 1.50 1.55 1.60 1.38 1.19 0.70 -
P/RPS 1.16 1.39 1.42 1.46 1.33 1.17 1.35 -9.60%
P/EPS 9.25 11.03 12.22 13.14 11.66 10.11 11.86 -15.25%
EY 10.82 9.06 8.18 7.61 8.58 9.89 8.43 18.08%
DY 0.00 2.33 2.26 2.19 2.54 0.00 0.00 -
P/NAPS 1.48 1.76 1.89 1.98 1.79 1.59 0.97 32.49%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 29/08/07 22/05/07 15/02/07 22/11/06 30/08/06 - -
Price 1.12 1.29 1.45 1.48 1.52 1.44 0.00 -
P/RPS 0.98 1.20 1.33 1.35 1.46 1.42 0.00 -
P/EPS 7.84 9.49 11.43 12.16 12.84 12.23 0.00 -
EY 12.75 10.54 8.75 8.23 7.79 8.17 0.00 -
DY 0.00 2.71 2.41 2.36 2.30 0.00 0.00 -
P/NAPS 1.26 1.52 1.77 1.83 1.97 1.92 0.00 -

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
Post a Comment