[IMASPRO] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -35.89%
YoY- -47.24%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 71,635 74,837 83,017 110,672 143,006 151,560 150,679 -39.00%
PBT 9,945 8,631 8,528 10,465 16,800 21,024 21,701 -40.47%
Tax -2,148 -1,760 -1,762 -2,246 -3,979 -5,149 -5,366 -45.59%
NP 7,797 6,871 6,766 8,219 12,821 15,875 16,335 -38.84%
-
NP to SH 7,797 6,871 6,766 8,219 12,821 15,875 16,335 -38.84%
-
Tax Rate 21.60% 20.39% 20.66% 21.46% 23.68% 24.49% 24.73% -
Total Cost 63,838 67,966 76,251 102,453 130,185 135,685 134,344 -39.02%
-
Net Worth 90,237 88,117 86,249 84,165 85,468 84,078 82,421 6.20%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,795 2,795 2,795 - - 2,797 2,797 -0.04%
Div Payout % 35.85% 40.68% 41.31% - - 17.62% 17.13% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 90,237 88,117 86,249 84,165 85,468 84,078 82,421 6.20%
NOSH 79,856 80,106 79,861 80,157 79,877 80,074 80,021 -0.13%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.88% 9.18% 8.15% 7.43% 8.97% 10.47% 10.84% -
ROE 8.64% 7.80% 7.84% 9.77% 15.00% 18.88% 19.82% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 89.70 93.42 103.95 138.07 179.03 189.27 188.30 -38.92%
EPS 9.76 8.58 8.47 10.25 16.05 19.83 20.41 -38.76%
DPS 3.50 3.50 3.50 0.00 0.00 3.50 3.50 0.00%
NAPS 1.13 1.10 1.08 1.05 1.07 1.05 1.03 6.35%
Adjusted Per Share Value based on latest NOSH - 80,157
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 89.54 93.55 103.77 138.34 178.76 189.45 188.35 -39.00%
EPS 9.75 8.59 8.46 10.27 16.03 19.84 20.42 -38.82%
DPS 3.49 3.49 3.49 0.00 0.00 3.50 3.50 -0.19%
NAPS 1.128 1.1015 1.0781 1.0521 1.0684 1.051 1.0303 6.20%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.85 0.89 0.85 0.92 0.98 1.29 1.48 -
P/RPS 0.95 0.95 0.82 0.67 0.55 0.68 0.79 13.04%
P/EPS 8.71 10.38 10.03 8.97 6.11 6.51 7.25 12.97%
EY 11.49 9.64 9.97 11.15 16.38 15.37 13.79 -11.42%
DY 4.12 3.93 4.12 0.00 0.00 2.71 2.36 44.83%
P/NAPS 0.75 0.81 0.79 0.88 0.92 1.23 1.44 -35.18%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/02/10 23/11/09 26/08/09 21/05/09 25/02/09 25/11/08 28/08/08 -
Price 0.92 0.86 0.81 0.86 0.92 1.00 1.44 -
P/RPS 1.03 0.92 0.78 0.62 0.51 0.53 0.76 22.39%
P/EPS 9.42 10.03 9.56 8.39 5.73 5.04 7.05 21.24%
EY 10.61 9.97 10.46 11.92 17.45 19.83 14.18 -17.53%
DY 3.80 4.07 4.32 0.00 0.00 3.50 2.43 34.61%
P/NAPS 0.81 0.78 0.75 0.82 0.86 0.95 1.40 -30.49%

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