[IMASPRO] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 7.9%
YoY- 2.36%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 81,658 79,718 76,567 74,625 71,635 74,837 83,017 -1.09%
PBT 10,238 9,961 10,310 10,700 9,945 8,631 8,528 12.91%
Tax -1,943 -1,845 -2,032 -2,287 -2,148 -1,760 -1,762 6.71%
NP 8,295 8,116 8,278 8,413 7,797 6,871 6,766 14.50%
-
NP to SH 8,295 8,116 8,278 8,413 7,797 6,871 6,766 14.50%
-
Tax Rate 18.98% 18.52% 19.71% 21.37% 21.60% 20.39% 20.66% -
Total Cost 73,363 71,602 68,289 66,212 63,838 67,966 76,251 -2.53%
-
Net Worth 95,160 92,844 91,073 89,709 90,237 88,117 86,249 6.75%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,796 2,796 2,796 2,795 2,795 2,795 2,795 0.02%
Div Payout % 33.71% 34.45% 33.78% 33.22% 35.85% 40.68% 41.31% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 95,160 92,844 91,073 89,709 90,237 88,117 86,249 6.75%
NOSH 79,966 80,038 79,889 80,098 79,856 80,106 79,861 0.08%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.16% 10.18% 10.81% 11.27% 10.88% 9.18% 8.15% -
ROE 8.72% 8.74% 9.09% 9.38% 8.64% 7.80% 7.84% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 102.11 99.60 95.84 93.17 89.70 93.42 103.95 -1.18%
EPS 10.37 10.14 10.36 10.50 9.76 8.58 8.47 14.40%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.19 1.16 1.14 1.12 1.13 1.10 1.08 6.66%
Adjusted Per Share Value based on latest NOSH - 80,098
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 102.07 99.65 95.71 93.28 89.54 93.55 103.77 -1.09%
EPS 10.37 10.15 10.35 10.52 9.75 8.59 8.46 14.49%
DPS 3.50 3.50 3.50 3.49 3.49 3.49 3.49 0.19%
NAPS 1.1895 1.1606 1.1384 1.1214 1.128 1.1015 1.0781 6.75%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.89 0.83 0.85 0.83 0.85 0.89 0.85 -
P/RPS 0.87 0.83 0.89 0.89 0.95 0.95 0.82 4.01%
P/EPS 8.58 8.19 8.20 7.90 8.71 10.38 10.03 -9.86%
EY 11.66 12.22 12.19 12.65 11.49 9.64 9.97 10.97%
DY 3.93 4.22 4.12 4.22 4.12 3.93 4.12 -3.09%
P/NAPS 0.75 0.72 0.75 0.74 0.75 0.81 0.79 -3.39%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/01/11 26/11/10 26/08/10 26/05/10 11/02/10 23/11/09 26/08/09 -
Price 0.92 0.95 0.84 0.85 0.92 0.86 0.81 -
P/RPS 0.90 0.95 0.88 0.91 1.03 0.92 0.78 9.98%
P/EPS 8.87 9.37 8.11 8.09 9.42 10.03 9.56 -4.85%
EY 11.28 10.67 12.34 12.36 10.61 9.97 10.46 5.14%
DY 3.80 3.68 4.17 4.12 3.80 4.07 4.32 -8.17%
P/NAPS 0.77 0.82 0.74 0.76 0.81 0.78 0.75 1.76%

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