[IMASPRO] YoY Annual (Unaudited) Result on 30-Jun-2013 [#4]

Stock

[IMASPRO] IMASPRO CORPORATION BHD

Announcement Date

27-Aug-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Jun-2013 [#4]

Profit Trend

YoY- 47.26%

Quarter Report

ICB Q4 2013 Quarterly Report 2013.pdf

Latest QR

Upcoming QR

IMASPRO's Result

IMASPRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annual (Unaudited) Result
Revenue	73,603	105,404	108,423	105,168	76,484	86,403	76,567	-0.65%
YoY %	-30.17%	-2.78%	3.10%	37.50%	-11.48%	12.85%	-	-
Horiz. %	96.13%	137.66%	141.61%	137.35%	99.89%	112.85%	100.00%	-
PBT	11,312	12,876	11,323	9,293	6,535	10,167	10,310	1.55%
YoY %	-12.15%	13.72%	21.84%	42.20%	-35.72%	-1.39%	-	-
Horiz. %	109.72%	124.89%	109.83%	90.14%	63.39%	98.61%	100.00%	-
Tax	-2,007	-2,872	-2,181	-1,790	-1,440	-2,069	-2,032	-0.20%
YoY %	30.12%	-31.68%	-21.84%	-24.31%	30.40%	-1.82%	-	-
Horiz. %	98.77%	141.34%	107.33%	88.09%	70.87%	101.82%	100.00%	-
NP	9,305	10,004	9,142	7,503	5,095	8,098	8,278	1.96%
YoY %	-6.99%	9.43%	21.84%	47.26%	-37.08%	-2.17%	-	-
Horiz. %	112.41%	120.85%	110.44%	90.64%	61.55%	97.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,305	10,004	9,142	7,503	5,095	8,098	8,278	1.96%
YoY %	-6.99%	9.43%	21.84%	47.26%	-37.08%	-2.17%	-	-
Horiz. %	112.41%	120.85%	110.44%	90.64%	61.55%	97.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.74%	22.31%	19.26%	19.26%	22.04%	20.35%	19.71%	-
YoY %	-20.48%	15.84%	0.00%	-12.61%	8.30%	3.25%	-	-
Horiz. %	90.01%	113.19%	97.72%	97.72%	111.82%	103.25%	100.00%	-
Total Cost	64,298	95,400	99,281	97,665	71,389	78,305	68,289	-0.99%
YoY %	-32.60%	-3.91%	1.65%	36.81%	-8.83%	14.67%	-	-
Horiz. %	94.16%	139.70%	145.38%	143.02%	104.54%	114.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,600	119,200	110,399	103,999	99,200	96,023	91,177	5.47%
YoY %	5.37%	7.97%	6.15%	4.84%	3.31%	5.31%	-	-
Horiz. %	137.75%	130.73%	121.08%	114.06%	108.80%	105.31%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	2,800	2,800	2,800	2,800	2,800	2,800	2,799	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.04%	-	-
Horiz. %	100.04%	100.04%	100.04%	100.04%	100.04%	100.04%	100.00%	-
Div Payout %	30.09%	27.99%	30.63%	37.32%	54.96%	34.58%	33.82%	-
YoY %	7.50%	-8.62%	-17.93%	-32.10%	58.94%	2.25%	-	-
Horiz. %	88.97%	82.76%	90.57%	110.35%	162.51%	102.25%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	125,600	119,200	110,399	103,999	99,200	96,023	91,177	5.47%
YoY %	5.37%	7.97%	6.15%	4.84%	3.31%	5.31%	-	-
Horiz. %	137.75%	130.73%	121.08%	114.06%	108.80%	105.31%	100.00%	-
NOSH	80,000	80,000	80,000	80,000	80,000	80,019	79,980	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.02%	0.05%	-	-
Horiz. %	100.03%	100.03%	100.03%	100.03%	100.03%	100.05%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	12.64%	9.49%	8.43%	7.13%	6.66%	9.37%	10.81%	-
YoY %	33.19%	12.57%	18.23%	7.06%	-28.92%	-13.32%	-	-
Horiz. %	116.93%	87.79%	77.98%	65.96%	61.61%	86.68%	100.00%	-
ROE	7.41%	8.39%	8.28%	7.21%	5.14%	8.43%	9.08%	-
YoY %	-11.68%	1.33%	14.84%	40.27%	-39.03%	-7.16%	-	-
Horiz. %	81.61%	92.40%	91.19%	79.41%	56.61%	92.84%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	92.00	131.76	135.53	131.46	95.61	107.98	95.73	-0.65%
YoY %	-30.18%	-2.78%	3.10%	37.50%	-11.46%	12.80%	-	-
Horiz. %	96.10%	137.64%	141.58%	137.32%	99.87%	112.80%	100.00%	-
EPS	11.63	12.51	11.43	9.38	6.37	10.12	10.35	1.96%
YoY %	-7.03%	9.45%	21.86%	47.25%	-37.06%	-2.22%	-	-
Horiz. %	112.37%	120.87%	110.43%	90.63%	61.55%	97.78%	100.00%	-
DPS	3.50	3.50	3.50	3.50	3.50	3.50	3.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.57	1.49	1.38	1.30	1.24	1.20	1.14	5.47%
YoY %	5.37%	7.97%	6.15%	4.84%	3.33%	5.26%	-	-
Horiz. %	137.72%	130.70%	121.05%	114.04%	108.77%	105.26%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 80,000
RPS	92.00	131.76	135.53	131.46	95.61	108.00	95.71	-0.65%
YoY %	-30.18%	-2.78%	3.10%	37.50%	-11.47%	12.84%	-	-
Horiz. %	96.12%	137.67%	141.60%	137.35%	99.90%	112.84%	100.00%	-
EPS	11.63	12.51	11.43	9.38	6.37	10.12	10.35	1.96%
YoY %	-7.03%	9.45%	21.86%	47.25%	-37.06%	-2.22%	-	-
Horiz. %	112.37%	120.87%	110.43%	90.63%	61.55%	97.78%	100.00%	-
DPS	3.50	3.50	3.50	3.50	3.50	3.50	3.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.57	1.49	1.38	1.30	1.24	1.2003	1.1397	5.47%
YoY %	5.37%	7.97%	6.15%	4.84%	3.31%	5.32%	-	-
Horiz. %	137.76%	130.74%	121.08%	114.07%	108.80%	105.32%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	2.17	1.43	1.22	0.90	0.83	0.925	0.85	-
P/RPS	2.36	1.09	0.90	0.68	0.87	0.86	0.89	17.63%
YoY %	116.51%	21.11%	32.35%	-21.84%	1.16%	-3.37%	-	-
Horiz. %	265.17%	122.47%	101.12%	76.40%	97.75%	96.63%	100.00%	-
P/EPS	18.66	11.44	10.68	9.60	13.03	9.14	8.21	14.64%
YoY %	63.11%	7.12%	11.25%	-26.32%	42.56%	11.33%	-	-
Horiz. %	227.28%	139.34%	130.09%	116.93%	158.71%	111.33%	100.00%	-
EY	5.36	8.74	9.37	10.42	7.67	10.94	12.18	-12.77%
YoY %	-38.67%	-6.72%	-10.08%	35.85%	-29.89%	-10.18%	-	-
Horiz. %	44.01%	71.76%	76.93%	85.55%	62.97%	89.82%	100.00%	-
DY	1.61	2.45	2.87	3.89	4.22	3.78	4.12	-14.48%
YoY %	-34.29%	-14.63%	-26.22%	-7.82%	11.64%	-8.25%	-	-
Horiz. %	39.08%	59.47%	69.66%	94.42%	102.43%	91.75%	100.00%	-
P/NAPS	1.38	0.96	0.88	0.69	0.67	0.77	0.75	10.68%
YoY %	43.75%	9.09%	27.54%	2.99%	-12.99%	2.67%	-	-
Horiz. %	184.00%	128.00%	117.33%	92.00%	89.33%	102.67%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	30/08/16	25/08/15	27/08/14	27/08/13	29/08/12	25/08/11	26/08/10	-
Price	2.07	1.50	1.25	0.915	0.83	0.84	0.84	-
P/RPS	2.25	1.14	0.92	0.70	0.87	0.78	0.88	16.91%
YoY %	97.37%	23.91%	31.43%	-19.54%	11.54%	-11.36%	-	-
Horiz. %	255.68%	129.55%	104.55%	79.55%	98.86%	88.64%	100.00%	-
P/EPS	17.80	12.00	10.94	9.76	13.03	8.30	8.12	13.96%
YoY %	48.33%	9.69%	12.09%	-25.10%	56.99%	2.22%	-	-
Horiz. %	219.21%	147.78%	134.73%	120.20%	160.47%	102.22%	100.00%	-
EY	5.62	8.34	9.14	10.25	7.67	12.05	12.32	-12.25%
YoY %	-32.61%	-8.75%	-10.83%	33.64%	-36.35%	-2.19%	-	-
Horiz. %	45.62%	67.69%	74.19%	83.20%	62.26%	97.81%	100.00%	-
DY	1.69	2.33	2.80	3.83	4.22	4.17	4.17	-13.96%
YoY %	-27.47%	-16.79%	-26.89%	-9.24%	1.20%	0.00%	-	-
Horiz. %	40.53%	55.88%	67.15%	91.85%	101.20%	100.00%	100.00%	-
P/NAPS	1.32	1.01	0.91	0.70	0.67	0.70	0.74	10.11%
YoY %	30.69%	10.99%	30.00%	4.48%	-4.29%	-5.41%	-	-
Horiz. %	178.38%	136.49%	122.97%	94.59%	90.54%	94.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos