[IMASPRO] YoY TTM 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- -1.14%
YoY- -2.17%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 108,423 105,168 76,484 86,403 76,567 83,017 150,679 -5.33%
PBT 11,323 9,293 6,535 10,167 10,310 8,528 21,701 -10.27%
Tax -2,181 -1,790 -1,440 -2,069 -2,032 -1,762 -5,366 -13.92%
NP 9,142 7,503 5,095 8,098 8,278 6,766 16,335 -9.21%
-
NP to SH 9,142 7,503 5,095 8,098 8,278 6,766 16,335 -9.21%
-
Tax Rate 19.26% 19.26% 22.04% 20.35% 19.71% 20.66% 24.73% -
Total Cost 99,281 97,665 71,389 78,305 68,289 76,251 134,344 -4.91%
-
Net Worth 110,399 103,999 99,200 96,000 91,073 86,249 82,421 4.98%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 2,800 2,800 2,800 2,800 2,796 2,795 2,797 0.01%
Div Payout % 30.63% 37.32% 54.96% 34.58% 33.78% 41.31% 17.13% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 110,399 103,999 99,200 96,000 91,073 86,249 82,421 4.98%
NOSH 80,000 80,000 80,000 80,000 79,889 79,861 80,021 -0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 8.43% 7.13% 6.66% 9.37% 10.81% 8.15% 10.84% -
ROE 8.28% 7.21% 5.14% 8.44% 9.09% 7.84% 19.82% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 135.53 131.46 95.61 108.00 95.84 103.95 188.30 -5.33%
EPS 11.43 9.38 6.37 10.12 10.36 8.47 20.41 -9.20%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.38 1.30 1.24 1.20 1.14 1.08 1.03 4.99%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 135.53 131.46 95.61 108.00 95.71 103.77 188.35 -5.33%
EPS 11.43 9.38 6.37 10.12 10.35 8.46 20.42 -9.21%
DPS 3.50 3.50 3.50 3.50 3.50 3.49 3.50 0.00%
NAPS 1.38 1.30 1.24 1.20 1.1384 1.0781 1.0303 4.98%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
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%
P/EPS 10.68 9.60 13.03 9.14 8.20 10.03 7.25 6.66%
EY 9.37 10.42 7.67 10.94 12.19 9.97 13.79 -6.23%
DY 2.87 3.89 4.22 3.78 4.12 4.12 2.36 3.31%
P/NAPS 0.88 0.69 0.67 0.77 0.75 0.79 1.44 -7.87%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
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%
P/EPS 10.94 9.76 13.03 8.30 8.11 9.56 7.05 7.59%
EY 9.14 10.25 7.67 12.05 12.34 10.46 14.18 -7.05%
DY 2.80 3.83 4.22 4.17 4.17 4.32 2.43 2.38%
P/NAPS 0.91 0.70 0.67 0.70 0.74 0.75 1.40 -6.92%

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