[IMASPRO] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	76,484	86,403	76,567	83,017	150,679	85,926	81,293	-1.01%
YoY %	-11.48%	12.85%	-7.77%	-44.90%	75.36%	5.70%	-	-
Horiz. %	94.08%	106.29%	94.19%	102.12%	185.35%	105.70%	100.00%	-
PBT	6,535	10,167	10,310	8,528	21,701	12,934	12,876	-10.67%
YoY %	-35.72%	-1.39%	20.90%	-60.70%	67.78%	0.45%	-	-
Horiz. %	50.75%	78.96%	80.07%	66.23%	168.54%	100.45%	100.00%	-
Tax	-1,440	-2,069	-2,032	-1,762	-5,366	-2,071	-3,472	-13.63%
YoY %	30.40%	-1.82%	-15.32%	67.16%	-159.10%	40.35%	-	-
Horiz. %	41.47%	59.59%	58.53%	50.75%	154.55%	59.65%	100.00%	-
NP	5,095	8,098	8,278	6,766	16,335	10,863	9,404	-9.70%
YoY %	-37.08%	-2.17%	22.35%	-58.58%	50.37%	15.51%	-	-
Horiz. %	54.18%	86.11%	88.03%	71.95%	173.70%	115.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,095	8,098	8,278	6,766	16,335	10,863	9,404	-9.70%
YoY %	-37.08%	-2.17%	22.35%	-58.58%	50.37%	15.51%	-	-
Horiz. %	54.18%	86.11%	88.03%	71.95%	173.70%	115.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.04%	20.35%	19.71%	20.66%	24.73%	16.01%	26.96%	-
YoY %	8.30%	3.25%	-4.60%	-16.46%	54.47%	-40.62%	-	-
Horiz. %	81.75%	75.48%	73.11%	76.63%	91.73%	59.38%	100.00%	-
Total Cost	71,389	78,305	68,289	76,251	134,344	75,063	71,889	-0.11%
YoY %	-8.83%	14.67%	-10.44%	-43.24%	78.97%	4.42%	-	-
Horiz. %	99.30%	108.92%	94.99%	106.07%	186.88%	104.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	99,200	96,023	91,177	86,374	82,394	67,993	59,974	8.74%
YoY %	3.31%	5.31%	5.56%	4.83%	21.18%	13.37%	-	-
Horiz. %	165.41%	160.11%	152.03%	144.02%	137.38%	113.37%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	2,800	2,800	2,799	2,799	2,799	2,799	-	-
YoY %	0.00%	0.04%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.04%	100.04%	100.00%	100.00%	100.00%	100.00%	-	-
Div Payout %	54.96%	34.58%	33.82%	41.37%	17.14%	25.77%	-	-
YoY %	58.94%	2.25%	-18.25%	141.37%	-33.49%	0.00%	-	-
Horiz. %	213.27%	134.19%	131.24%	160.54%	66.51%	100.00%	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	99,200	96,023	91,177	86,374	82,394	67,993	59,974	8.74%
YoY %	3.31%	5.31%	5.56%	4.83%	21.18%	13.37%	-	-
Horiz. %	165.41%	160.11%	152.03%	144.02%	137.38%	113.37%	100.00%	-
NOSH	80,000	80,019	79,980	79,976	79,995	79,992	79,965	0.00%
YoY %	-0.02%	0.05%	0.01%	-0.02%	0.00%	0.03%	-	-
Horiz. %	100.04%	100.07%	100.02%	100.01%	100.04%	100.03%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	6.66%	9.37%	10.81%	8.15%	10.84%	12.64%	11.57%	-
YoY %	-28.92%	-13.32%	32.64%	-24.82%	-14.24%	9.25%	-	-
Horiz. %	57.56%	80.99%	93.43%	70.44%	93.69%	109.25%	100.00%	-
ROE	5.14%	8.43%	9.08%	7.83%	19.83%	15.98%	15.68%	-
YoY %	-39.03%	-7.16%	15.96%	-60.51%	24.09%	1.91%	-	-
Horiz. %	32.78%	53.76%	57.91%	49.94%	126.47%	101.91%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	95.61	107.98	95.73	103.80	188.36	107.42	101.66	-1.01%
YoY %	-11.46%	12.80%	-7.77%	-44.89%	75.35%	5.67%	-	-
Horiz. %	94.05%	106.22%	94.17%	102.11%	185.28%	105.67%	100.00%	-
EPS	6.37	10.12	10.35	8.46	20.42	13.58	11.76	-9.70%
YoY %	-37.06%	-2.22%	22.34%	-58.57%	50.37%	15.48%	-	-
Horiz. %	54.17%	86.05%	88.01%	71.94%	173.64%	115.48%	100.00%	-
DPS	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%	-	-
NAPS	1.24	1.20	1.14	1.08	1.03	0.85	0.75	8.73%
YoY %	3.33%	5.26%	5.56%	4.85%	21.18%	13.33%	-	-
Horiz. %	165.33%	160.00%	152.00%	144.00%	137.33%	113.33%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 79,861
RPS	95.61	108.00	95.71	103.77	188.35	107.41	101.62	-1.00%
YoY %	-11.47%	12.84%	-7.77%	-44.91%	75.36%	5.70%	-	-
Horiz. %	94.09%	106.28%	94.18%	102.12%	185.35%	105.70%	100.00%	-
EPS	6.37	10.12	10.35	8.46	20.42	13.58	11.76	-9.70%
YoY %	-37.06%	-2.22%	22.34%	-58.57%	50.37%	15.48%	-	-
Horiz. %	54.17%	86.05%	88.01%	71.94%	173.64%	115.48%	100.00%	-
DPS	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%	-	-
NAPS	1.24	1.2003	1.1397	1.0797	1.0299	0.8499	0.7497	8.73%
YoY %	3.31%	5.32%	5.56%	4.84%	21.18%	13.37%	-	-
Horiz. %	165.40%	160.10%	152.02%	144.02%	137.37%	113.37%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.83	0.925	0.85	0.85	1.48	1.50	1.19	-
P/RPS	0.87	0.86	0.89	0.82	0.79	1.40	1.17	-4.81%
YoY %	1.16%	-3.37%	8.54%	3.80%	-43.57%	19.66%	-	-
Horiz. %	74.36%	73.50%	76.07%	70.09%	67.52%	119.66%	100.00%	-
P/EPS	13.03	9.14	8.21	10.05	7.25	11.05	10.12	4.29%
YoY %	42.56%	11.33%	-18.31%	38.62%	-34.39%	9.19%	-	-
Horiz. %	128.75%	90.32%	81.13%	99.31%	71.64%	109.19%	100.00%	-
EY	7.67	10.94	12.18	9.95	13.80	9.05	9.88	-4.12%
YoY %	-29.89%	-10.18%	22.41%	-27.90%	52.49%	-8.40%	-	-
Horiz. %	77.63%	110.73%	123.28%	100.71%	139.68%	91.60%	100.00%	-
DY	4.22	3.78	4.12	4.12	2.36	2.33	0.00	-
YoY %	11.64%	-8.25%	0.00%	74.58%	1.29%	0.00%	-	-
Horiz. %	181.12%	162.23%	176.82%	176.82%	101.29%	100.00%	-	-
P/NAPS	0.67	0.77	0.75	0.79	1.44	1.76	1.59	-13.40%
YoY %	-12.99%	2.67%	-5.06%	-45.14%	-18.18%	10.69%	-	-
Horiz. %	42.14%	48.43%	47.17%	49.69%	90.57%	110.69%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	25/08/11	26/08/10	26/08/09	28/08/08	29/08/07	30/08/06	-
Price	0.83	0.84	0.84	0.81	1.44	1.29	1.44	-
P/RPS	0.87	0.78	0.88	0.78	0.76	1.20	1.42	-7.83%
YoY %	11.54%	-11.36%	12.82%	2.63%	-36.67%	-15.49%	-	-
Horiz. %	61.27%	54.93%	61.97%	54.93%	53.52%	84.51%	100.00%	-
P/EPS	13.03	8.30	8.12	9.57	7.05	9.50	12.24	1.04%
YoY %	56.99%	2.22%	-15.15%	35.74%	-25.79%	-22.39%	-	-
Horiz. %	106.45%	67.81%	66.34%	78.19%	57.60%	77.61%	100.00%	-
EY	7.67	12.05	12.32	10.44	14.18	10.53	8.17	-1.04%
YoY %	-36.35%	-2.19%	18.01%	-26.38%	34.66%	28.89%	-	-
Horiz. %	93.88%	147.49%	150.80%	127.78%	173.56%	128.89%	100.00%	-
DY	4.22	4.17	4.17	4.32	2.43	2.71	0.00	-
YoY %	1.20%	0.00%	-3.47%	77.78%	-10.33%	0.00%	-	-
Horiz. %	155.72%	153.87%	153.87%	159.41%	89.67%	100.00%	-	-
P/NAPS	0.67	0.70	0.74	0.75	1.40	1.52	1.92	-16.08%
YoY %	-4.29%	-5.41%	-1.33%	-46.43%	-7.89%	-20.83%	-	-
Horiz. %	34.90%	36.46%	38.54%	39.06%	72.92%	79.17%	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