[IMASPRO] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 4.1%
YoY- 114.93%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 101,096 91,214 85,926 87,428 87,405 83,009 81,293 15.59%
PBT 15,578 13,737 12,934 13,785 13,373 12,984 12,876 13.50%
Tax -2,520 -2,324 -2,071 -3,649 -3,636 -3,516 -3,472 -19.18%
NP 13,058 11,413 10,863 10,136 9,737 9,468 9,404 24.38%
-
NP to SH 13,058 11,413 10,863 10,136 9,737 9,468 9,404 24.38%
-
Tax Rate 16.18% 16.92% 16.01% 26.47% 27.19% 27.08% 26.96% -
Total Cost 88,038 79,801 75,063 77,292 77,668 73,541 71,889 14.42%
-
Net Worth 75,131 71,145 67,909 65,515 64,776 61,600 59,920 16.23%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,797 - 2,800 2,800 2,800 2,800 - -
Div Payout % 21.42% - 25.78% 27.62% 28.76% 29.57% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 75,131 71,145 67,909 65,515 64,776 61,600 59,920 16.23%
NOSH 79,926 79,938 79,893 79,896 79,970 80,000 79,894 0.02%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.92% 12.51% 12.64% 11.59% 11.14% 11.41% 11.57% -
ROE 17.38% 16.04% 16.00% 15.47% 15.03% 15.37% 15.69% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 126.49 114.11 107.55 109.43 109.30 103.76 101.75 15.56%
EPS 16.34 14.28 13.60 12.69 12.18 11.84 11.77 24.37%
DPS 3.50 0.00 3.50 3.50 3.50 3.50 0.00 -
NAPS 0.94 0.89 0.85 0.82 0.81 0.77 0.75 16.19%
Adjusted Per Share Value based on latest NOSH - 79,896
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 126.37 114.02 107.41 109.29 109.26 103.76 101.62 15.59%
EPS 16.32 14.27 13.58 12.67 12.17 11.84 11.76 24.34%
DPS 3.50 0.00 3.50 3.50 3.50 3.50 0.00 -
NAPS 0.9391 0.8893 0.8489 0.8189 0.8097 0.77 0.749 16.22%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.30 1.32 1.50 1.55 1.60 1.38 1.19 -
P/RPS 1.03 1.16 1.39 1.42 1.46 1.33 1.17 -8.12%
P/EPS 7.96 9.25 11.03 12.22 13.14 11.66 10.11 -14.69%
EY 12.57 10.82 9.06 8.18 7.61 8.58 9.89 17.28%
DY 2.69 0.00 2.33 2.26 2.19 2.54 0.00 -
P/NAPS 1.38 1.48 1.76 1.89 1.98 1.79 1.59 -8.98%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 04/02/08 22/11/07 29/08/07 22/05/07 15/02/07 22/11/06 30/08/06 -
Price 1.29 1.12 1.29 1.45 1.48 1.52 1.44 -
P/RPS 1.02 0.98 1.20 1.33 1.35 1.46 1.42 -19.74%
P/EPS 7.90 7.84 9.49 11.43 12.16 12.84 12.23 -25.21%
EY 12.66 12.75 10.54 8.75 8.23 7.79 8.17 33.80%
DY 2.71 0.00 2.71 2.41 2.36 2.30 0.00 -
P/NAPS 1.37 1.26 1.52 1.77 1.83 1.97 1.92 -20.10%

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