[IMASPRO] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -4.04%
YoY- 26.75%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 150,679 143,397 112,380 90,240 85,926 84,042 82,040 50.03%
PBT 21,701 22,297 18,462 14,160 12,934 14,166 13,174 39.52%
Tax -5,366 -5,521 -4,538 -3,736 -2,071 -3,677 -3,640 29.55%
NP 16,335 16,776 13,924 10,424 10,863 10,489 9,534 43.23%
-
NP to SH 16,335 16,776 13,924 10,424 10,863 10,489 9,534 43.23%
-
Tax Rate 24.73% 24.76% 24.58% 26.38% 16.01% 25.96% 27.63% -
Total Cost 134,344 126,621 98,456 79,816 75,063 73,553 72,506 50.91%
-
Net Worth 82,394 78,387 75,221 71,145 67,993 65,625 64,786 17.40%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,799 3,732 5,601 - 2,799 3,734 5,598 -37.03%
Div Payout % 17.14% 22.25% 40.23% - 25.77% 35.61% 58.72% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 82,394 78,387 75,221 71,145 67,993 65,625 64,786 17.40%
NOSH 79,995 79,987 80,022 79,938 79,992 80,030 79,983 0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.84% 11.70% 12.39% 11.55% 12.64% 12.48% 11.62% -
ROE 19.83% 21.40% 18.51% 14.65% 15.98% 15.98% 14.72% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 188.36 179.28 140.43 112.89 107.42 105.01 102.57 50.01%
EPS 20.42 20.97 17.40 13.04 13.58 13.11 11.92 43.21%
DPS 3.50 4.67 7.00 0.00 3.50 4.67 7.00 -37.03%
NAPS 1.03 0.98 0.94 0.89 0.85 0.82 0.81 17.39%
Adjusted Per Share Value based on latest NOSH - 79,938
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 188.35 179.25 140.48 112.80 107.41 105.05 102.55 50.03%
EPS 20.42 20.97 17.41 13.03 13.58 13.11 11.92 43.21%
DPS 3.50 4.67 7.00 0.00 3.50 4.67 7.00 -37.03%
NAPS 1.0299 0.9798 0.9403 0.8893 0.8499 0.8203 0.8098 17.40%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.48 1.25 1.30 1.32 1.50 1.55 1.60 -
P/RPS 0.79 0.70 0.93 1.17 1.40 1.48 1.56 -36.49%
P/EPS 7.25 5.96 7.47 10.12 11.05 11.83 13.42 -33.69%
EY 13.80 16.78 13.38 9.88 9.05 8.46 7.45 50.88%
DY 2.36 3.73 5.38 0.00 2.33 3.01 4.38 -33.80%
P/NAPS 1.44 1.28 1.38 1.48 1.76 1.89 1.98 -19.14%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 27/05/08 04/02/08 22/11/07 29/08/07 22/05/07 15/02/07 -
Price 1.44 1.46 1.29 1.12 1.29 1.45 1.48 -
P/RPS 0.76 0.81 0.92 0.99 1.20 1.38 1.44 -34.71%
P/EPS 7.05 6.96 7.41 8.59 9.50 11.06 12.42 -31.46%
EY 14.18 14.37 13.49 11.64 10.53 9.04 8.05 45.90%
DY 2.43 3.20 5.43 0.00 2.71 3.22 4.73 -35.88%
P/NAPS 1.40 1.49 1.37 1.26 1.52 1.77 1.83 -16.36%

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