[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
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 73,603 105,404 108,423 105,168 76,484 86,403 76,567 -0.65%
PBT 11,312 12,876 11,323 9,293 6,535 10,167 10,310 1.55%
Tax -2,007 -2,872 -2,181 -1,790 -1,440 -2,069 -2,032 -0.20%
NP 9,305 10,004 9,142 7,503 5,095 8,098 8,278 1.96%
-
NP to SH 9,305 10,004 9,142 7,503 5,095 8,098 8,278 1.96%
-
Tax Rate 17.74% 22.31% 19.26% 19.26% 22.04% 20.35% 19.71% -
Total Cost 64,298 95,400 99,281 97,665 71,389 78,305 68,289 -0.99%
-
Net Worth 125,600 119,200 110,399 103,999 99,200 96,023 91,177 5.47%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 2,800 2,800 2,800 2,800 2,800 2,800 2,799 0.00%
Div Payout % 30.09% 27.99% 30.63% 37.32% 54.96% 34.58% 33.82% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 125,600 119,200 110,399 103,999 99,200 96,023 91,177 5.47%
NOSH 80,000 80,000 80,000 80,000 80,000 80,019 79,980 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.64% 9.49% 8.43% 7.13% 6.66% 9.37% 10.81% -
ROE 7.41% 8.39% 8.28% 7.21% 5.14% 8.43% 9.08% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 92.00 131.76 135.53 131.46 95.61 107.98 95.73 -0.65%
EPS 11.63 12.51 11.43 9.38 6.37 10.12 10.35 1.96%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.57 1.49 1.38 1.30 1.24 1.20 1.14 5.47%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 92.00 131.76 135.53 131.46 95.61 108.00 95.71 -0.65%
EPS 11.63 12.51 11.43 9.38 6.37 10.12 10.35 1.96%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.57 1.49 1.38 1.30 1.24 1.2003 1.1397 5.47%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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%
P/EPS 18.66 11.44 10.68 9.60 13.03 9.14 8.21 14.64%
EY 5.36 8.74 9.37 10.42 7.67 10.94 12.18 -12.77%
DY 1.61 2.45 2.87 3.89 4.22 3.78 4.12 -14.48%
P/NAPS 1.38 0.96 0.88 0.69 0.67 0.77 0.75 10.68%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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%
P/EPS 17.80 12.00 10.94 9.76 13.03 8.30 8.12 13.96%
EY 5.62 8.34 9.14 10.25 7.67 12.05 12.32 -12.25%
DY 1.69 2.33 2.80 3.83 4.22 4.17 4.17 -13.96%
P/NAPS 1.32 1.01 0.91 0.70 0.67 0.70 0.74 10.11%

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