[IMASPRO] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 16.42%
YoY- -10.09%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 86,240 72,414 76,074 88,288 99,248 80,412 61,516 5.78%
PBT 14,002 10,152 10,944 10,888 12,278 6,674 5,354 17.36%
Tax -1,816 -1,930 -2,426 -2,338 -2,768 -1,464 -1,204 7.08%
NP 12,186 8,222 8,518 8,550 9,510 5,210 4,150 19.64%
-
NP to SH 12,186 8,222 8,518 8,550 9,510 5,210 4,150 19.64%
-
Tax Rate 12.97% 19.01% 22.17% 21.47% 22.54% 21.94% 22.49% -
Total Cost 74,054 64,192 67,556 79,738 89,738 75,202 57,366 4.34%
-
Net Worth 135,200 129,600 123,999 115,200 108,800 101,599 98,542 5.40%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 135,200 129,600 123,999 115,200 108,800 101,599 98,542 5.40%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,115 -0.02%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 14.13% 11.35% 11.20% 9.68% 9.58% 6.48% 6.75% -
ROE 9.01% 6.34% 6.87% 7.42% 8.74% 5.13% 4.21% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 107.80 90.52 95.09 110.36 124.06 100.52 76.78 5.81%
EPS 15.24 10.28 10.64 10.68 11.88 6.52 5.18 19.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.62 1.55 1.44 1.36 1.27 1.23 5.43%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 107.80 90.52 95.09 110.36 124.06 100.52 76.90 5.78%
EPS 15.24 10.28 10.64 10.68 11.88 6.52 5.19 19.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.62 1.55 1.44 1.36 1.27 1.2318 5.40%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.81 2.04 1.92 1.25 1.20 0.85 0.83 -
P/RPS 1.68 2.25 2.02 1.13 0.97 0.85 1.08 7.63%
P/EPS 11.88 19.85 18.03 11.70 10.09 13.05 16.02 -4.85%
EY 8.42 5.04 5.55 8.55 9.91 7.66 6.24 5.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.26 1.24 0.87 0.88 0.67 0.67 8.10%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 07/02/18 25/01/17 04/02/16 12/02/15 28/01/14 06/02/13 23/02/12 -
Price 1.79 2.03 1.98 1.19 1.10 0.885 0.85 -
P/RPS 1.66 2.24 2.08 1.08 0.89 0.88 1.11 6.93%
P/EPS 11.75 19.75 18.60 11.13 9.25 13.59 16.41 -5.41%
EY 8.51 5.06 5.38 8.98 10.81 7.36 6.09 5.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.25 1.28 0.83 0.81 0.70 0.69 7.41%

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