[IMASPRO] YoY TTM Result on 30-Sep-2020 [#1]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
18-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 1.18%
YoY- 18.29%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 51,766 76,148 58,622 59,934 68,104 80,044 67,000 -4.20%
PBT 3,394 10,928 12,660 4,822 3,168 7,771 6,323 -9.84%
Tax -1,073 -12,915 -6,264 -3,703 -2,222 -1,475 -2,054 -10.25%
NP 2,321 -1,987 6,396 1,119 946 6,296 4,269 -9.65%
-
NP to SH 2,195 -1,987 6,396 1,119 946 6,296 4,269 -10.48%
-
Tax Rate 31.61% 118.18% 49.48% 76.79% 70.14% 18.98% 32.48% -
Total Cost 49,445 78,135 52,226 58,815 67,158 73,748 62,731 -3.88%
-
Net Worth 127,200 127,200 131,999 128,000 129,600 131,999 129,600 -0.31%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 2,800 2,800 2,800 2,800 2,800 2,800 -
Div Payout % - 0.00% 43.78% 250.22% 295.98% 44.47% 65.59% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 127,200 127,200 131,999 128,000 129,600 131,999 129,600 -0.31%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 4.48% -2.61% 10.91% 1.87% 1.39% 7.87% 6.37% -
ROE 1.73% -1.56% 4.85% 0.87% 0.73% 4.77% 3.29% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 64.71 95.19 73.28 74.92 85.13 100.06 83.75 -4.20%
EPS 2.74 -2.48 8.00 1.40 1.18 7.87 5.34 -10.52%
DPS 0.00 3.50 3.50 3.50 3.50 3.50 3.50 -
NAPS 1.59 1.59 1.65 1.60 1.62 1.65 1.62 -0.31%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 64.71 95.19 73.28 74.92 85.13 100.06 83.75 -4.20%
EPS 2.74 -2.48 8.00 1.40 1.18 7.87 5.34 -10.52%
DPS 0.00 3.50 3.50 3.50 3.50 3.50 3.50 -
NAPS 1.59 1.59 1.65 1.60 1.62 1.65 1.62 -0.31%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 5.64 4.98 2.19 2.28 2.22 2.10 1.83 -
P/RPS 8.72 5.23 2.99 3.04 2.61 2.10 2.19 25.88%
P/EPS 205.56 -200.50 27.39 163.00 187.74 26.68 34.29 34.76%
EY 0.49 -0.50 3.65 0.61 0.53 3.75 2.92 -25.72%
DY 0.00 0.70 1.60 1.54 1.58 1.67 1.91 -
P/NAPS 3.55 3.13 1.33 1.43 1.37 1.27 1.13 21.00%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 16/11/22 17/11/21 18/11/20 20/11/19 22/11/18 22/11/17 -
Price 5.44 5.60 2.13 2.04 2.08 2.17 1.81 -
P/RPS 8.41 5.88 2.91 2.72 2.44 2.17 2.16 25.41%
P/EPS 198.27 -225.47 26.64 145.84 175.90 27.57 33.92 34.19%
EY 0.50 -0.44 3.75 0.69 0.57 3.63 2.95 -25.59%
DY 0.00 0.63 1.64 1.72 1.68 1.61 1.93 -
P/NAPS 3.42 3.52 1.29 1.28 1.28 1.32 1.12 20.43%

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