[IMASPRO] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
06-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 9.1%
YoY- -0.92%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 99,297 102,943 114,586 85,932 74,935 81,658 71,635 5.59%
PBT 12,904 10,628 12,095 7,195 7,169 10,238 9,945 4.43%
Tax -2,916 -1,966 -2,442 -1,570 -1,492 -1,943 -2,148 5.22%
NP 9,988 8,662 9,653 5,625 5,677 8,295 7,797 4.21%
-
NP to SH 9,988 8,662 9,653 5,625 5,677 8,295 7,797 4.21%
-
Tax Rate 22.60% 18.50% 20.19% 21.82% 20.81% 18.98% 21.60% -
Total Cost 89,309 94,281 104,933 80,307 69,258 73,363 63,838 5.75%
-
Net Worth 123,999 115,200 108,800 101,599 98,204 95,160 90,237 5.43%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 2,800 2,800 2,800 2,800 2,800 2,796 2,795 0.02%
Div Payout % 28.03% 32.33% 29.01% 49.78% 49.32% 33.71% 35.85% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 123,999 115,200 108,800 101,599 98,204 95,160 90,237 5.43%
NOSH 80,000 80,000 80,000 80,000 79,841 79,966 79,856 0.03%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.06% 8.41% 8.42% 6.55% 7.58% 10.16% 10.88% -
ROE 8.05% 7.52% 8.87% 5.54% 5.78% 8.72% 8.64% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 124.12 128.68 143.23 107.42 93.85 102.11 89.70 5.55%
EPS 12.49 10.83 12.07 7.03 7.11 10.37 9.76 4.19%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.55 1.44 1.36 1.27 1.23 1.19 1.13 5.40%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 124.12 128.68 143.23 107.42 93.67 102.07 89.54 5.59%
EPS 12.49 10.83 12.07 7.03 7.10 10.37 9.75 4.21%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.49 0.04%
NAPS 1.55 1.44 1.36 1.27 1.2276 1.1895 1.128 5.43%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.92 1.25 1.20 0.85 0.83 0.89 0.85 -
P/RPS 1.55 0.97 0.84 0.79 0.88 0.87 0.95 8.49%
P/EPS 15.38 11.54 9.95 12.09 11.67 8.58 8.71 9.93%
EY 6.50 8.66 10.06 8.27 8.57 11.66 11.49 -9.05%
DY 1.82 2.80 2.92 4.12 4.22 3.93 4.12 -12.72%
P/NAPS 1.24 0.87 0.88 0.67 0.67 0.75 0.75 8.73%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 04/02/16 12/02/15 28/01/14 06/02/13 23/02/12 28/01/11 11/02/10 -
Price 1.98 1.19 1.10 0.885 0.85 0.92 0.92 -
P/RPS 1.60 0.92 0.77 0.82 0.91 0.90 1.03 7.61%
P/EPS 15.86 10.99 9.12 12.59 11.95 8.87 9.42 9.06%
EY 6.31 9.10 10.97 7.94 8.37 11.28 10.61 -8.29%
DY 1.77 2.94 3.18 3.95 4.12 3.80 3.80 -11.95%
P/NAPS 1.28 0.83 0.81 0.70 0.69 0.77 0.81 7.92%

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