[IMASPRO] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 13.77%
YoY- 71.61%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 105,557 108,423 109,184 114,586 107,391 105,168 101,949 2.34%
PBT 10,968 11,323 12,457 12,095 10,585 9,293 9,279 11.78%
Tax -2,102 -2,181 -2,574 -2,442 -2,100 -1,790 -1,988 3.78%
NP 8,866 9,142 9,883 9,653 8,485 7,503 7,291 13.91%
-
NP to SH 8,866 9,142 9,883 9,653 8,485 7,503 7,291 13.91%
-
Tax Rate 19.16% 19.26% 20.66% 20.19% 19.84% 19.26% 21.42% -
Total Cost 96,691 99,281 99,301 104,933 98,906 97,665 94,658 1.42%
-
Net Worth 111,999 110,399 108,800 108,800 106,400 103,999 101,599 6.70%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 2,800 2,800 2,800 2,800 2,800 2,800 2,800 0.00%
Div Payout % 31.58% 30.63% 28.33% 29.01% 33.00% 37.32% 38.40% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 111,999 110,399 108,800 108,800 106,400 103,999 101,599 6.70%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.40% 8.43% 9.05% 8.42% 7.90% 7.13% 7.15% -
ROE 7.92% 8.28% 9.08% 8.87% 7.97% 7.21% 7.18% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 131.95 135.53 136.48 143.23 134.24 131.46 127.44 2.34%
EPS 11.08 11.43 12.35 12.07 10.61 9.38 9.11 13.92%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.40 1.38 1.36 1.36 1.33 1.30 1.27 6.70%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 131.95 135.53 136.48 143.23 134.24 131.46 127.44 2.34%
EPS 11.08 11.43 12.35 12.07 10.61 9.38 9.11 13.92%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.40 1.38 1.36 1.36 1.33 1.30 1.27 6.70%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.40 1.22 1.20 1.20 0.91 0.90 0.855 -
P/RPS 1.06 0.90 0.88 0.84 0.68 0.68 0.67 35.73%
P/EPS 12.63 10.68 9.71 9.95 8.58 9.60 9.38 21.91%
EY 7.92 9.37 10.29 10.06 11.66 10.42 10.66 -17.95%
DY 2.50 2.87 2.92 2.92 3.85 3.89 4.09 -27.95%
P/NAPS 1.00 0.88 0.88 0.88 0.68 0.69 0.67 30.57%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 27/08/14 28/05/14 28/01/14 19/11/13 27/08/13 22/05/13 -
Price 1.25 1.25 1.20 1.10 1.03 0.915 0.90 -
P/RPS 0.95 0.92 0.88 0.77 0.77 0.70 0.71 21.40%
P/EPS 11.28 10.94 9.71 9.12 9.71 9.76 9.88 9.22%
EY 8.87 9.14 10.29 10.97 10.30 10.25 10.13 -8.46%
DY 2.80 2.80 2.92 3.18 3.40 3.83 3.89 -19.66%
P/NAPS 0.89 0.91 0.88 0.81 0.77 0.70 0.71 16.24%

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