[IMASPRO] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 15.93%
YoY- 7.51%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 90,240 85,926 84,042 82,040 69,088 81,293 75,862 12.25%
PBT 14,160 12,934 14,166 13,174 10,948 12,876 12,954 6.10%
Tax -3,736 -2,071 -3,677 -3,640 -2,724 -3,472 -3,441 5.63%
NP 10,424 10,863 10,489 9,534 8,224 9,404 9,513 6.28%
-
NP to SH 10,424 10,863 10,489 9,534 8,224 9,404 9,513 6.28%
-
Tax Rate 26.38% 16.01% 25.96% 27.63% 24.88% 26.96% 26.56% -
Total Cost 79,816 75,063 73,553 72,506 60,864 71,889 66,349 13.09%
-
Net Worth 71,145 67,993 65,625 64,786 61,600 59,974 57,591 15.11%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 2,799 3,734 5,598 11,200 - - -
Div Payout % - 25.77% 35.61% 58.72% 136.19% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 71,145 67,993 65,625 64,786 61,600 59,974 57,591 15.11%
NOSH 79,938 79,992 80,030 79,983 80,000 79,965 79,988 -0.04%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.55% 12.64% 12.48% 11.62% 11.90% 11.57% 12.54% -
ROE 14.65% 15.98% 15.98% 14.72% 13.35% 15.68% 16.52% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 112.89 107.42 105.01 102.57 86.36 101.66 94.84 12.30%
EPS 13.04 13.58 13.11 11.92 10.28 11.76 11.89 6.34%
DPS 0.00 3.50 4.67 7.00 14.00 0.00 0.00 -
NAPS 0.89 0.85 0.82 0.81 0.77 0.75 0.72 15.16%
Adjusted Per Share Value based on latest NOSH - 79,970
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 112.80 107.41 105.05 102.55 86.36 101.62 94.83 12.25%
EPS 13.03 13.58 13.11 11.92 10.28 11.76 11.89 6.28%
DPS 0.00 3.50 4.67 7.00 14.00 0.00 0.00 -
NAPS 0.8893 0.8499 0.8203 0.8098 0.77 0.7497 0.7199 15.11%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.32 1.50 1.55 1.60 1.38 1.19 0.70 -
P/RPS 1.17 1.40 1.48 1.56 1.60 1.17 0.74 35.67%
P/EPS 10.12 11.05 11.83 13.42 13.42 10.12 5.89 43.40%
EY 9.88 9.05 8.46 7.45 7.45 9.88 16.99 -30.30%
DY 0.00 2.33 3.01 4.38 10.14 0.00 0.00 -
P/NAPS 1.48 1.76 1.89 1.98 1.79 1.59 0.97 32.49%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 29/08/07 22/05/07 15/02/07 22/11/06 30/08/06 23/05/06 -
Price 1.12 1.29 1.45 1.48 1.52 1.44 0.82 -
P/RPS 0.99 1.20 1.38 1.44 1.76 1.42 0.86 9.82%
P/EPS 8.59 9.50 11.06 12.42 14.79 12.24 6.89 15.82%
EY 11.64 10.53 9.04 8.05 6.76 8.17 14.50 -13.61%
DY 0.00 2.71 3.22 4.73 9.21 0.00 0.00 -
P/NAPS 1.26 1.52 1.77 1.83 1.97 1.92 1.14 6.89%

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