[IMASPRO] QoQ Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 3.56%
YoY- 15.51%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 143,397 112,380 90,240 85,926 84,042 82,040 69,088 62.64%
PBT 22,297 18,462 14,160 12,934 14,166 13,174 10,948 60.60%
Tax -5,521 -4,538 -3,736 -2,071 -3,677 -3,640 -2,724 60.08%
NP 16,776 13,924 10,424 10,863 10,489 9,534 8,224 60.77%
-
NP to SH 16,776 13,924 10,424 10,863 10,489 9,534 8,224 60.77%
-
Tax Rate 24.76% 24.58% 26.38% 16.01% 25.96% 27.63% 24.88% -
Total Cost 126,621 98,456 79,816 75,063 73,553 72,506 60,864 62.89%
-
Net Worth 78,387 75,221 71,145 67,993 65,625 64,786 61,600 17.41%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 3,732 5,601 - 2,799 3,734 5,598 11,200 -51.90%
Div Payout % 22.25% 40.23% - 25.77% 35.61% 58.72% 136.19% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 78,387 75,221 71,145 67,993 65,625 64,786 61,600 17.41%
NOSH 79,987 80,022 79,938 79,992 80,030 79,983 80,000 -0.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 11.70% 12.39% 11.55% 12.64% 12.48% 11.62% 11.90% -
ROE 21.40% 18.51% 14.65% 15.98% 15.98% 14.72% 13.35% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 179.28 140.43 112.89 107.42 105.01 102.57 86.36 62.66%
EPS 20.97 17.40 13.04 13.58 13.11 11.92 10.28 60.77%
DPS 4.67 7.00 0.00 3.50 4.67 7.00 14.00 -51.86%
NAPS 0.98 0.94 0.89 0.85 0.82 0.81 0.77 17.42%
Adjusted Per Share Value based on latest NOSH - 79,893
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 179.25 140.48 112.80 107.41 105.05 102.55 86.36 62.64%
EPS 20.97 17.41 13.03 13.58 13.11 11.92 10.28 60.77%
DPS 4.67 7.00 0.00 3.50 4.67 7.00 14.00 -51.86%
NAPS 0.9798 0.9403 0.8893 0.8499 0.8203 0.8098 0.77 17.40%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.25 1.30 1.32 1.50 1.55 1.60 1.38 -
P/RPS 0.70 0.93 1.17 1.40 1.48 1.56 1.60 -42.34%
P/EPS 5.96 7.47 10.12 11.05 11.83 13.42 13.42 -41.76%
EY 16.78 13.38 9.88 9.05 8.46 7.45 7.45 71.74%
DY 3.73 5.38 0.00 2.33 3.01 4.38 10.14 -48.62%
P/NAPS 1.28 1.38 1.48 1.76 1.89 1.98 1.79 -20.01%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 04/02/08 22/11/07 29/08/07 22/05/07 15/02/07 22/11/06 -
Price 1.46 1.29 1.12 1.29 1.45 1.48 1.52 -
P/RPS 0.81 0.92 0.99 1.20 1.38 1.44 1.76 -40.36%
P/EPS 6.96 7.41 8.59 9.50 11.06 12.42 14.79 -39.47%
EY 14.37 13.49 11.64 10.53 9.04 8.05 6.76 65.24%
DY 3.20 5.43 0.00 2.71 3.22 4.73 9.21 -50.54%
P/NAPS 1.49 1.37 1.26 1.52 1.77 1.83 1.97 -16.97%

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