[IMASPRO] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
03-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 114.66%
YoY- 159.12%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 58,622 56,988 58,054 58,143 59,934 66,522 63,779 -5.46%
PBT 12,660 7,969 6,952 6,485 4,822 4,769 5,154 81.95%
Tax -6,264 -6,149 -4,133 -4,083 -3,703 -3,663 -2,559 81.53%
NP 6,396 1,820 2,819 2,402 1,119 1,106 2,595 82.36%
-
NP to SH 6,396 1,820 2,819 2,402 1,119 1,106 2,595 82.36%
-
Tax Rate 49.48% 77.16% 59.45% 62.96% 76.79% 76.81% 49.65% -
Total Cost 52,226 55,168 55,235 55,741 58,815 65,416 61,184 -10.00%
-
Net Worth 131,999 125,600 128,800 130,399 128,000 127,200 128,800 1.64%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 2,800 2,800 2,800 2,800 2,800 2,800 2,800 0.00%
Div Payout % 43.78% 153.85% 99.33% 116.57% 250.22% 253.16% 107.90% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 131,999 125,600 128,800 130,399 128,000 127,200 128,800 1.64%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 10.91% 3.19% 4.86% 4.13% 1.87% 1.66% 4.07% -
ROE 4.85% 1.45% 2.19% 1.84% 0.87% 0.87% 2.01% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 73.28 71.24 72.57 72.68 74.92 83.15 79.72 -5.45%
EPS 8.00 2.28 3.52 3.00 1.40 1.38 3.24 82.58%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.65 1.57 1.61 1.63 1.60 1.59 1.61 1.64%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 73.28 71.24 72.57 72.68 74.92 83.15 79.72 -5.45%
EPS 8.00 2.28 3.52 3.00 1.40 1.38 3.24 82.58%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.65 1.57 1.61 1.63 1.60 1.59 1.61 1.64%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.19 2.13 2.05 2.02 2.28 2.13 2.13 -
P/RPS 2.99 2.99 2.82 2.78 3.04 2.56 2.67 7.83%
P/EPS 27.39 93.63 58.18 67.28 163.00 154.07 65.66 -44.14%
EY 3.65 1.07 1.72 1.49 0.61 0.65 1.52 79.22%
DY 1.60 1.64 1.71 1.73 1.54 1.64 1.64 -1.63%
P/NAPS 1.33 1.36 1.27 1.24 1.43 1.34 1.32 0.50%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 17/11/21 25/08/21 19/05/21 03/02/21 18/11/20 26/08/20 20/05/20 -
Price 2.13 2.00 2.04 2.03 2.04 2.13 2.20 -
P/RPS 2.91 2.81 2.81 2.79 2.72 2.56 2.76 3.58%
P/EPS 26.64 87.91 57.89 67.61 145.84 154.07 67.82 -46.33%
EY 3.75 1.14 1.73 1.48 0.69 0.65 1.47 86.59%
DY 1.64 1.75 1.72 1.72 1.72 1.64 1.59 2.08%
P/NAPS 1.29 1.27 1.27 1.25 1.28 1.34 1.37 -3.92%

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