[IMASPRO] YoY TTM Result on 31-Mar-2014 [#3]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 2.38%
YoY- 35.55%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 67,150 82,144 108,454 109,184 101,949 73,824 82,768 -3.42%
PBT 9,415 10,660 12,373 12,457 9,279 6,941 10,152 -1.24%
Tax -1,472 -2,430 -2,345 -2,574 -1,988 -1,513 -1,961 -4.66%
NP 7,943 8,230 10,028 9,883 7,291 5,428 8,191 -0.51%
-
NP to SH 7,943 8,230 10,028 9,883 7,291 5,428 8,191 -0.51%
-
Tax Rate 15.63% 22.80% 18.95% 20.66% 21.42% 21.80% 19.32% -
Total Cost 59,207 73,914 98,426 99,301 94,658 68,396 74,577 -3.77%
-
Net Worth 128,800 123,199 116,800 108,800 101,599 96,800 93,722 5.43%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 2,800 2,800 2,800 2,800 2,800 2,800 2,796 0.02%
Div Payout % 35.25% 34.02% 27.92% 28.33% 38.40% 51.58% 34.14% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 128,800 123,199 116,800 108,800 101,599 96,800 93,722 5.43%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,104 -0.02%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 11.83% 10.02% 9.25% 9.05% 7.15% 7.35% 9.90% -
ROE 6.17% 6.68% 8.59% 9.08% 7.18% 5.61% 8.74% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 83.94 102.68 135.57 136.48 127.44 92.28 103.32 -3.39%
EPS 9.93 10.29 12.54 12.35 9.11 6.79 10.23 -0.49%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.61 1.54 1.46 1.36 1.27 1.21 1.17 5.45%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 83.94 102.68 135.57 136.48 127.44 92.28 103.46 -3.42%
EPS 9.93 10.29 12.54 12.35 9.11 6.79 10.24 -0.51%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.61 1.54 1.46 1.36 1.27 1.21 1.1715 5.43%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.92 2.02 1.85 1.20 0.855 0.88 0.88 -
P/RPS 2.29 1.97 1.36 0.88 0.67 0.95 0.85 17.94%
P/EPS 19.34 19.64 14.76 9.71 9.38 12.97 8.61 14.42%
EY 5.17 5.09 6.78 10.29 10.66 7.71 11.62 -12.61%
DY 1.82 1.73 1.89 2.92 4.09 3.98 3.98 -12.21%
P/NAPS 1.19 1.31 1.27 0.88 0.67 0.73 0.75 7.99%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 25/05/16 27/05/15 28/05/14 22/05/13 21/05/12 26/05/11 -
Price 1.90 2.15 1.63 1.20 0.90 0.83 0.93 -
P/RPS 2.26 2.09 1.20 0.88 0.71 0.90 0.90 16.56%
P/EPS 19.14 20.90 13.00 9.71 9.88 12.23 9.10 13.17%
EY 5.23 4.78 7.69 10.29 10.13 8.17 11.00 -11.64%
DY 1.84 1.63 2.15 2.92 3.89 4.22 3.76 -11.21%
P/NAPS 1.18 1.40 1.12 0.88 0.71 0.69 0.79 6.90%

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