[IMASPRO] YoY Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 7.82%
YoY- -44.31%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 109,710 109,669 104,314 70,361 87,133 78,865 90,054 3.34%
PBT 14,977 13,577 9,358 5,700 10,001 10,212 7,316 12.67%
Tax -3,220 -3,001 -1,956 -1,225 -1,966 -2,061 -1,361 15.42%
NP 11,757 10,576 7,402 4,474 8,034 8,150 5,954 12.00%
-
NP to SH 11,757 10,576 7,402 4,474 8,034 8,150 5,954 12.00%
-
Tax Rate 21.50% 22.10% 20.90% 21.49% 19.66% 20.18% 18.60% -
Total Cost 97,953 99,093 96,912 65,886 79,098 70,714 84,100 2.57%
-
Net Worth 116,800 108,800 101,599 96,800 93,631 89,614 84,037 5.63%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - 3,735 -
Div Payout % - - - - - - 62.72% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 116,800 108,800 101,599 96,800 93,631 89,614 84,037 5.63%
NOSH 80,000 80,000 80,000 80,000 80,026 80,013 80,035 -0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.72% 9.64% 7.10% 6.36% 9.22% 10.33% 6.61% -
ROE 10.07% 9.72% 7.29% 4.62% 8.58% 9.10% 7.09% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 137.14 137.09 130.39 87.95 108.88 98.57 112.52 3.35%
EPS 14.69 13.23 9.25 5.60 10.04 10.19 7.44 12.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.67 -
NAPS 1.46 1.36 1.27 1.21 1.17 1.12 1.05 5.64%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 137.14 137.09 130.39 87.95 108.92 98.58 112.57 3.34%
EPS 14.69 13.23 9.25 5.60 10.04 10.19 7.44 12.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.67 -
NAPS 1.46 1.36 1.27 1.21 1.1704 1.1202 1.0505 5.63%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.85 1.20 0.855 0.88 0.88 0.83 0.92 -
P/RPS 1.35 0.88 0.66 1.00 0.81 0.84 0.82 8.66%
P/EPS 12.59 9.08 9.24 15.73 8.76 8.15 12.37 0.29%
EY 7.94 11.02 10.82 6.36 11.41 12.27 8.09 -0.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.07 -
P/NAPS 1.27 0.88 0.67 0.73 0.75 0.74 0.88 6.30%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 28/05/14 22/05/13 21/05/12 26/05/11 26/05/10 21/05/09 -
Price 1.63 1.20 0.90 0.83 0.93 0.85 0.86 -
P/RPS 1.19 0.88 0.69 0.94 0.85 0.86 0.76 7.75%
P/EPS 11.09 9.08 9.73 14.84 9.26 8.34 11.56 -0.68%
EY 9.02 11.02 10.28 6.74 10.80 11.98 8.65 0.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.43 -
P/NAPS 1.12 0.88 0.71 0.69 0.79 0.76 0.82 5.33%

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