[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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:50:00

EMA 5

10 Mins

BUY

2024-05-17 16:45:00

EMA 5

5 Mins

BUY

2024-05-17 15:35:00

EMA 5

5 Mins

SELL

2024-05-17 15:20:00

EMA 5

10 Mins

SELL

2024-05-17 15:10:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

452

DNEX

DAGANG NEXCHANGE BERHAD

422

HLIND

HONG LEONG INDUSTRIES BHD

366

MBSB

MALAYSIA BUILDING SOCIETY BHD

362

PTRANS

PERAK TRANSIT BERHAD

337

YTLPOWR

YTL POWER INTERNATIONAL BHD

291

TOPGLOV

TOP GLOVE CORPORATION BHD

264

PBBANK

PUBLIC BANK BHD

238

MAYBANK

MALAYAN BANKING BHD

237

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More