[IMASPRO] YoY TTM Result on 30-Sep-2012 [#1]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 1.2%
YoY- -27.15%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 101,601 105,557 107,391 81,455 82,451 79,718 74,837 5.22%
PBT 13,939 10,968 10,585 6,606 8,934 9,961 8,631 8.31%
Tax -3,154 -2,102 -2,100 -1,450 -1,856 -1,845 -1,760 10.20%
NP 10,785 8,866 8,485 5,156 7,078 8,116 6,871 7.79%
-
NP to SH 10,785 8,866 8,485 5,156 7,078 8,116 6,871 7.79%
-
Tax Rate 22.63% 19.16% 19.84% 21.95% 20.77% 18.52% 20.39% -
Total Cost 90,816 96,691 98,906 76,299 75,373 71,602 67,966 4.94%
-
Net Worth 122,399 111,999 106,400 100,000 97,326 92,844 88,117 5.62%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,800 2,800 2,800 2,800 2,800 2,796 2,795 0.02%
Div Payout % 25.96% 31.58% 33.00% 54.31% 39.56% 34.45% 40.68% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 122,399 111,999 106,400 100,000 97,326 92,844 88,117 5.62%
NOSH 80,000 80,000 80,000 80,000 79,776 80,038 80,106 -0.02%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.62% 8.40% 7.90% 6.33% 8.58% 10.18% 9.18% -
ROE 8.81% 7.92% 7.97% 5.16% 7.27% 8.74% 7.80% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 127.00 131.95 134.24 101.82 103.35 99.60 93.42 5.24%
EPS 13.48 11.08 10.61 6.45 8.87 10.14 8.58 7.81%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.53 1.40 1.33 1.25 1.22 1.16 1.10 5.65%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 127.00 131.95 134.24 101.82 103.06 99.65 93.55 5.22%
EPS 13.48 11.08 10.61 6.45 8.85 10.15 8.59 7.79%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.49 0.04%
NAPS 1.53 1.40 1.33 1.25 1.2166 1.1606 1.1015 5.62%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.62 1.40 0.91 0.82 0.82 0.83 0.89 -
P/RPS 1.28 1.06 0.68 0.81 0.79 0.83 0.95 5.09%
P/EPS 12.02 12.63 8.58 12.72 9.24 8.19 10.38 2.47%
EY 8.32 7.92 11.66 7.86 10.82 12.22 9.64 -2.42%
DY 2.16 2.50 3.85 4.27 4.27 4.22 3.93 -9.48%
P/NAPS 1.06 1.00 0.68 0.66 0.67 0.72 0.81 4.58%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 20/11/14 19/11/13 22/11/12 16/11/11 26/11/10 23/11/09 -
Price 1.70 1.25 1.03 0.85 0.82 0.95 0.86 -
P/RPS 1.34 0.95 0.77 0.83 0.79 0.95 0.92 6.46%
P/EPS 12.61 11.28 9.71 13.19 9.24 9.37 10.03 3.88%
EY 7.93 8.87 10.30 7.58 10.82 10.67 9.97 -3.74%
DY 2.06 2.80 3.40 4.12 4.27 3.68 4.07 -10.72%
P/NAPS 1.11 0.89 0.77 0.68 0.67 0.82 0.78 6.05%

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