[IMASPRO] YoY Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 13.86%
YoY- -37.08%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 105,404 108,423 105,168 76,484 86,403 76,567 83,017 4.05%
PBT 12,876 11,323 9,293 6,535 10,167 10,310 8,528 7.10%
Tax -2,872 -2,181 -1,790 -1,440 -2,069 -2,032 -1,762 8.47%
NP 10,004 9,142 7,503 5,095 8,098 8,278 6,766 6.73%
-
NP to SH 10,004 9,142 7,503 5,095 8,098 8,278 6,766 6.73%
-
Tax Rate 22.31% 19.26% 19.26% 22.04% 20.35% 19.71% 20.66% -
Total Cost 95,400 99,281 97,665 71,389 78,305 68,289 76,251 3.80%
-
Net Worth 119,200 110,399 103,999 99,200 96,023 91,177 86,374 5.51%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 2,800 2,800 2,800 2,800 2,800 2,799 2,799 0.00%
Div Payout % 27.99% 30.63% 37.32% 54.96% 34.58% 33.82% 41.37% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 119,200 110,399 103,999 99,200 96,023 91,177 86,374 5.51%
NOSH 80,000 80,000 80,000 80,000 80,019 79,980 79,976 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.49% 8.43% 7.13% 6.66% 9.37% 10.81% 8.15% -
ROE 8.39% 8.28% 7.21% 5.14% 8.43% 9.08% 7.83% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 131.76 135.53 131.46 95.61 107.98 95.73 103.80 4.05%
EPS 12.51 11.43 9.38 6.37 10.12 10.35 8.46 6.73%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.49 1.38 1.30 1.24 1.20 1.14 1.08 5.50%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 131.76 135.53 131.46 95.61 108.00 95.71 103.77 4.05%
EPS 12.51 11.43 9.38 6.37 10.12 10.35 8.46 6.73%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.49 1.38 1.30 1.24 1.2003 1.1397 1.0797 5.51%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.43 1.22 0.90 0.83 0.925 0.85 0.85 -
P/RPS 1.09 0.90 0.68 0.87 0.86 0.89 0.82 4.85%
P/EPS 11.44 10.68 9.60 13.03 9.14 8.21 10.05 2.18%
EY 8.74 9.37 10.42 7.67 10.94 12.18 9.95 -2.13%
DY 2.45 2.87 3.89 4.22 3.78 4.12 4.12 -8.29%
P/NAPS 0.96 0.88 0.69 0.67 0.77 0.75 0.79 3.30%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 27/08/14 27/08/13 29/08/12 25/08/11 26/08/10 26/08/09 -
Price 1.50 1.25 0.915 0.83 0.84 0.84 0.81 -
P/RPS 1.14 0.92 0.70 0.87 0.78 0.88 0.78 6.52%
P/EPS 12.00 10.94 9.76 13.03 8.30 8.12 9.57 3.84%
EY 8.34 9.14 10.25 7.67 12.05 12.32 10.44 -3.67%
DY 2.33 2.80 3.83 4.22 4.17 4.17 4.32 -9.77%
P/NAPS 1.01 0.91 0.70 0.67 0.70 0.74 0.75 5.08%

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