[IMASPRO] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 42.09%
YoY- 65.44%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 99,248 86,616 105,168 104,314 80,412 77,724 76,484 18.91%
PBT 12,278 10,988 9,293 9,358 6,674 5,820 6,535 52.08%
Tax -2,768 -2,540 -1,790 -1,956 -1,464 -1,300 -1,440 54.41%
NP 9,510 8,448 7,503 7,402 5,210 4,520 5,095 51.42%
-
NP to SH 9,510 8,448 7,503 7,402 5,210 4,520 5,095 51.42%
-
Tax Rate 22.54% 23.12% 19.26% 20.90% 21.94% 22.34% 22.04% -
Total Cost 89,738 78,168 97,665 96,912 75,202 73,204 71,389 16.42%
-
Net Worth 108,800 106,400 103,999 101,599 101,599 100,000 99,200 6.33%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 2,800 - - - 2,800 -
Div Payout % - - 37.32% - - - 54.96% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 108,800 106,400 103,999 101,599 101,599 100,000 99,200 6.33%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 9.58% 9.75% 7.13% 7.10% 6.48% 5.82% 6.66% -
ROE 8.74% 7.94% 7.21% 7.29% 5.13% 4.52% 5.14% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 124.06 108.27 131.46 130.39 100.52 97.16 95.61 18.90%
EPS 11.88 10.56 9.38 9.25 6.52 5.64 6.37 51.34%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.36 1.33 1.30 1.27 1.27 1.25 1.24 6.33%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 124.06 108.27 131.46 130.39 100.52 97.16 95.61 18.90%
EPS 11.88 10.56 9.38 9.25 6.52 5.64 6.37 51.34%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.36 1.33 1.30 1.27 1.27 1.25 1.24 6.33%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.20 0.91 0.90 0.855 0.85 0.82 0.83 -
P/RPS 0.97 0.84 0.68 0.66 0.85 0.84 0.87 7.50%
P/EPS 10.09 8.62 9.60 9.24 13.05 14.51 13.03 -15.63%
EY 9.91 11.60 10.42 10.82 7.66 6.89 7.67 18.57%
DY 0.00 0.00 3.89 0.00 0.00 0.00 4.22 -
P/NAPS 0.88 0.68 0.69 0.67 0.67 0.66 0.67 19.87%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/01/14 19/11/13 27/08/13 22/05/13 06/02/13 22/11/12 29/08/12 -
Price 1.10 1.03 0.915 0.90 0.885 0.85 0.83 -
P/RPS 0.89 0.95 0.70 0.69 0.88 0.87 0.87 1.52%
P/EPS 9.25 9.75 9.76 9.73 13.59 15.04 13.03 -20.37%
EY 10.81 10.25 10.25 10.28 7.36 6.65 7.67 25.62%
DY 0.00 0.00 3.83 0.00 0.00 0.00 4.22 -
P/NAPS 0.81 0.77 0.70 0.71 0.70 0.68 0.67 13.44%

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