[IMASPRO] YoY TTM Result on 30-Sep-2017 [#1]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -25.45%
YoY- -48.87%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 59,934 68,104 80,044 67,000 73,009 101,601 105,557 -8.99%
PBT 4,822 3,168 7,771 6,323 9,898 13,939 10,968 -12.78%
Tax -3,703 -2,222 -1,475 -2,054 -1,549 -3,154 -2,102 9.88%
NP 1,119 946 6,296 4,269 8,349 10,785 8,866 -29.15%
-
NP to SH 1,119 946 6,296 4,269 8,349 10,785 8,866 -29.15%
-
Tax Rate 76.79% 70.14% 18.98% 32.48% 15.65% 22.63% 19.16% -
Total Cost 58,815 67,158 73,748 62,731 64,660 90,816 96,691 -7.94%
-
Net Worth 128,000 129,600 131,999 129,600 126,400 122,399 111,999 2.24%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 2,800 2,800 2,800 2,800 2,800 2,800 2,800 0.00%
Div Payout % 250.22% 295.98% 44.47% 65.59% 33.54% 25.96% 31.58% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 128,000 129,600 131,999 129,600 126,400 122,399 111,999 2.24%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 1.87% 1.39% 7.87% 6.37% 11.44% 10.62% 8.40% -
ROE 0.87% 0.73% 4.77% 3.29% 6.61% 8.81% 7.92% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 74.92 85.13 100.06 83.75 91.26 127.00 131.95 -8.99%
EPS 1.40 1.18 7.87 5.34 10.44 13.48 11.08 -29.13%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.60 1.62 1.65 1.62 1.58 1.53 1.40 2.24%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 74.92 85.13 100.06 83.75 91.26 127.00 131.95 -8.99%
EPS 1.40 1.18 7.87 5.34 10.44 13.48 11.08 -29.13%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.60 1.62 1.65 1.62 1.58 1.53 1.40 2.24%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.28 2.22 2.10 1.83 2.07 1.62 1.40 -
P/RPS 3.04 2.61 2.10 2.19 2.27 1.28 1.06 19.17%
P/EPS 163.00 187.74 26.68 34.29 19.83 12.02 12.63 53.09%
EY 0.61 0.53 3.75 2.92 5.04 8.32 7.92 -34.74%
DY 1.54 1.58 1.67 1.91 1.69 2.16 2.50 -7.75%
P/NAPS 1.43 1.37 1.27 1.13 1.31 1.06 1.00 6.13%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 18/11/20 20/11/19 22/11/18 22/11/17 17/11/16 19/11/15 20/11/14 -
Price 2.04 2.08 2.17 1.81 2.04 1.70 1.25 -
P/RPS 2.72 2.44 2.17 2.16 2.24 1.34 0.95 19.14%
P/EPS 145.84 175.90 27.57 33.92 19.55 12.61 11.28 53.14%
EY 0.69 0.57 3.63 2.95 5.12 7.93 8.87 -34.63%
DY 1.72 1.68 1.61 1.93 1.72 2.06 2.80 -7.79%
P/NAPS 1.28 1.28 1.32 1.12 1.29 1.11 0.89 6.23%

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