[IMASPRO] YoY Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock

[IMASPRO] IMASPRO CORPORATION BHD

Announcement Date

25-Aug-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Jun-2011 [#4]

Profit Trend

QoQ- 34.38%

YoY- -2.17%

Quarter Report

ICB- 4Q report ended 30 June 2011.pdf

Latest QR

Upcoming QR

IMASPRO's Result

IMASPRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Cumulative Result
Revenue	108,423	105,168	76,484	86,403	76,567	83,017	150,679	-5.33%
YoY %	3.10%	37.50%	-11.48%	12.85%	-7.77%	-44.90%	-	-
Horiz. %	71.96%	69.80%	50.76%	57.34%	50.81%	55.10%	100.00%	-
PBT	11,323	9,293	6,535	10,167	10,310	8,528	21,701	-10.27%
YoY %	21.84%	42.20%	-35.72%	-1.39%	20.90%	-60.70%	-	-
Horiz. %	52.18%	42.82%	30.11%	46.85%	47.51%	39.30%	100.00%	-
Tax	-2,181	-1,790	-1,440	-2,069	-2,032	-1,762	-5,366	-13.92%
YoY %	-21.84%	-24.31%	30.40%	-1.82%	-15.32%	67.16%	-	-
Horiz. %	40.64%	33.36%	26.84%	38.56%	37.87%	32.84%	100.00%	-
NP	9,142	7,503	5,095	8,098	8,278	6,766	16,335	-9.21%
YoY %	21.84%	47.26%	-37.08%	-2.17%	22.35%	-58.58%	-	-
Horiz. %	55.97%	45.93%	31.19%	49.57%	50.68%	41.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,142	7,503	5,095	8,098	8,278	6,766	16,335	-9.21%
YoY %	21.84%	47.26%	-37.08%	-2.17%	22.35%	-58.58%	-	-
Horiz. %	55.97%	45.93%	31.19%	49.57%	50.68%	41.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.26%	19.26%	22.04%	20.35%	19.71%	20.66%	24.73%	-
YoY %	0.00%	-12.61%	8.30%	3.25%	-4.60%	-16.46%	-	-
Horiz. %	77.88%	77.88%	89.12%	82.29%	79.70%	83.54%	100.00%	-
Total Cost	99,281	97,665	71,389	78,305	68,289	76,251	134,344	-4.91%
YoY %	1.65%	36.81%	-8.83%	14.67%	-10.44%	-43.24%	-	-
Horiz. %	73.90%	72.70%	53.14%	58.29%	50.83%	56.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	110,399	103,999	99,200	96,023	91,177	86,374	82,394	4.99%
YoY %	6.15%	4.84%	3.31%	5.31%	5.56%	4.83%	-	-
Horiz. %	133.99%	126.22%	120.40%	116.54%	110.66%	104.83%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	2,800	2,800	2,800	2,800	2,799	2,799	2,799	0.00%
YoY %	0.00%	0.00%	0.00%	0.04%	0.00%	0.00%	-	-
Horiz. %	100.04%	100.04%	100.04%	100.04%	100.00%	100.00%	100.00%	-
Div Payout %	30.63%	37.32%	54.96%	34.58%	33.82%	41.37%	17.14%	-
YoY %	-17.93%	-32.10%	58.94%	2.25%	-18.25%	141.37%	-	-
Horiz. %	178.70%	217.74%	320.65%	201.75%	197.32%	241.37%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	110,399	103,999	99,200	96,023	91,177	86,374	82,394	4.99%
YoY %	6.15%	4.84%	3.31%	5.31%	5.56%	4.83%	-	-
Horiz. %	133.99%	126.22%	120.40%	116.54%	110.66%	104.83%	100.00%	-
NOSH	80,000	80,000	80,000	80,019	79,980	79,976	79,995	0.00%
YoY %	0.00%	0.00%	-0.02%	0.05%	0.01%	-0.02%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.03%	99.98%	99.98%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	8.43%	7.13%	6.66%	9.37%	10.81%	8.15%	10.84%	-
YoY %	18.23%	7.06%	-28.92%	-13.32%	32.64%	-24.82%	-	-
Horiz. %	77.77%	65.77%	61.44%	86.44%	99.72%	75.18%	100.00%	-
ROE	8.28%	7.21%	5.14%	8.43%	9.08%	7.83%	19.83%	-
YoY %	14.84%	40.27%	-39.03%	-7.16%	15.96%	-60.51%	-	-
Horiz. %	41.75%	36.36%	25.92%	42.51%	45.79%	39.49%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	135.53	131.46	95.61	107.98	95.73	103.80	188.36	-5.33%
YoY %	3.10%	37.50%	-11.46%	12.80%	-7.77%	-44.89%	-	-
Horiz. %	71.95%	69.79%	50.76%	57.33%	50.82%	55.11%	100.00%	-
EPS	11.43	9.38	6.37	10.12	10.35	8.46	20.42	-9.21%
YoY %	21.86%	47.25%	-37.06%	-2.22%	22.34%	-58.57%	-	-
Horiz. %	55.97%	45.94%	31.19%	49.56%	50.69%	41.43%	100.00%	-
DPS	3.50	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%	100.00%	-
NAPS	1.38	1.30	1.24	1.20	1.14	1.08	1.03	4.99%
YoY %	6.15%	4.84%	3.33%	5.26%	5.56%	4.85%	-	-
Horiz. %	133.98%	126.21%	120.39%	116.50%	110.68%	104.85%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 80,000
RPS	135.53	131.46	95.61	108.00	95.71	103.77	188.35	-5.33%
YoY %	3.10%	37.50%	-11.47%	12.84%	-7.77%	-44.91%	-	-
Horiz. %	71.96%	69.80%	50.76%	57.34%	50.81%	55.09%	100.00%	-
EPS	11.43	9.38	6.37	10.12	10.35	8.46	20.42	-9.21%
YoY %	21.86%	47.25%	-37.06%	-2.22%	22.34%	-58.57%	-	-
Horiz. %	55.97%	45.94%	31.19%	49.56%	50.69%	41.43%	100.00%	-
DPS	3.50	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%	100.00%	-
NAPS	1.38	1.30	1.24	1.2003	1.1397	1.0797	1.0299	4.99%
YoY %	6.15%	4.84%	3.31%	5.32%	5.56%	4.84%	-	-
Horiz. %	133.99%	126.23%	120.40%	116.55%	110.66%	104.84%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.22	0.90	0.83	0.925	0.85	0.85	1.48	-
P/RPS	0.90	0.68	0.87	0.86	0.89	0.82	0.79	2.19%
YoY %	32.35%	-21.84%	1.16%	-3.37%	8.54%	3.80%	-	-
Horiz. %	113.92%	86.08%	110.13%	108.86%	112.66%	103.80%	100.00%	-
P/EPS	10.68	9.60	13.03	9.14	8.21	10.05	7.25	6.66%
YoY %	11.25%	-26.32%	42.56%	11.33%	-18.31%	38.62%	-	-
Horiz. %	147.31%	132.41%	179.72%	126.07%	113.24%	138.62%	100.00%	-
EY	9.37	10.42	7.67	10.94	12.18	9.95	13.80	-6.24%
YoY %	-10.08%	35.85%	-29.89%	-10.18%	22.41%	-27.90%	-	-
Horiz. %	67.90%	75.51%	55.58%	79.28%	88.26%	72.10%	100.00%	-
DY	2.87	3.89	4.22	3.78	4.12	4.12	2.36	3.31%
YoY %	-26.22%	-7.82%	11.64%	-8.25%	0.00%	74.58%	-	-
Horiz. %	121.61%	164.83%	178.81%	160.17%	174.58%	174.58%	100.00%	-
P/NAPS	0.88	0.69	0.67	0.77	0.75	0.79	1.44	-7.87%
YoY %	27.54%	2.99%	-12.99%	2.67%	-5.06%	-45.14%	-	-
Horiz. %	61.11%	47.92%	46.53%	53.47%	52.08%	54.86%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	27/08/14	27/08/13	29/08/12	25/08/11	26/08/10	26/08/09	28/08/08	-
Price	1.25	0.915	0.83	0.84	0.84	0.81	1.44	-
P/RPS	0.92	0.70	0.87	0.78	0.88	0.78	0.76	3.23%
YoY %	31.43%	-19.54%	11.54%	-11.36%	12.82%	2.63%	-	-
Horiz. %	121.05%	92.11%	114.47%	102.63%	115.79%	102.63%	100.00%	-
P/EPS	10.94	9.76	13.03	8.30	8.12	9.57	7.05	7.59%
YoY %	12.09%	-25.10%	56.99%	2.22%	-15.15%	35.74%	-	-
Horiz. %	155.18%	138.44%	184.82%	117.73%	115.18%	135.74%	100.00%	-
EY	9.14	10.25	7.67	12.05	12.32	10.44	14.18	-7.05%
YoY %	-10.83%	33.64%	-36.35%	-2.19%	18.01%	-26.38%	-	-
Horiz. %	64.46%	72.28%	54.09%	84.98%	86.88%	73.62%	100.00%	-
DY	2.80	3.83	4.22	4.17	4.17	4.32	2.43	2.38%
YoY %	-26.89%	-9.24%	1.20%	0.00%	-3.47%	77.78%	-	-
Horiz. %	115.23%	157.61%	173.66%	171.60%	171.60%	177.78%	100.00%	-
P/NAPS	0.91	0.70	0.67	0.70	0.74	0.75	1.40	-6.92%
YoY %	30.00%	4.48%	-4.29%	-5.41%	-1.33%	-46.43%	-	-
Horiz. %	65.00%	50.00%	47.86%	50.00%	52.86%	53.57%	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