[IMASPRO] QoQ TTM Result on 30-Jun-2011 [#4]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -1.14%
YoY- -2.17%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 73,824 74,935 82,451 86,403 82,768 81,658 79,718 -4.98%
PBT 6,941 7,169 8,934 10,167 10,152 10,238 9,961 -21.38%
Tax -1,513 -1,492 -1,856 -2,069 -1,961 -1,943 -1,845 -12.37%
NP 5,428 5,677 7,078 8,098 8,191 8,295 8,116 -23.50%
-
NP to SH 5,428 5,677 7,078 8,098 8,191 8,295 8,116 -23.50%
-
Tax Rate 21.80% 20.81% 20.77% 20.35% 19.32% 18.98% 18.52% -
Total Cost 68,396 69,258 75,373 78,305 74,577 73,363 71,602 -3.00%
-
Net Worth 96,800 98,204 97,326 96,000 93,722 95,160 92,844 2.81%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 2,800 2,800 2,800 2,800 2,796 2,796 2,796 0.09%
Div Payout % 51.58% 49.32% 39.56% 34.58% 34.14% 33.71% 34.45% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 96,800 98,204 97,326 96,000 93,722 95,160 92,844 2.81%
NOSH 80,000 79,841 79,776 80,000 80,104 79,966 80,038 -0.03%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.35% 7.58% 8.58% 9.37% 9.90% 10.16% 10.18% -
ROE 5.61% 5.78% 7.27% 8.44% 8.74% 8.72% 8.74% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 92.28 93.85 103.35 108.00 103.32 102.11 99.60 -4.95%
EPS 6.79 7.11 8.87 10.12 10.23 10.37 10.14 -23.44%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.21 1.23 1.22 1.20 1.17 1.19 1.16 2.85%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 92.28 93.67 103.06 108.00 103.46 102.07 99.65 -4.98%
EPS 6.79 7.10 8.85 10.12 10.24 10.37 10.15 -23.49%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.21 1.2276 1.2166 1.20 1.1715 1.1895 1.1606 2.81%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.88 0.83 0.82 0.925 0.88 0.89 0.83 -
P/RPS 0.95 0.88 0.79 0.86 0.85 0.87 0.83 9.41%
P/EPS 12.97 11.67 9.24 9.14 8.61 8.58 8.19 35.82%
EY 7.71 8.57 10.82 10.94 11.62 11.66 12.22 -26.41%
DY 3.98 4.22 4.27 3.78 3.98 3.93 4.22 -3.82%
P/NAPS 0.73 0.67 0.67 0.77 0.75 0.75 0.72 0.92%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 23/02/12 16/11/11 25/08/11 26/05/11 28/01/11 26/11/10 -
Price 0.83 0.85 0.82 0.84 0.93 0.92 0.95 -
P/RPS 0.90 0.91 0.79 0.78 0.90 0.90 0.95 -3.53%
P/EPS 12.23 11.95 9.24 8.30 9.10 8.87 9.37 19.41%
EY 8.17 8.37 10.82 12.05 11.00 11.28 10.67 -16.29%
DY 4.22 4.12 4.27 4.17 3.76 3.80 3.68 9.54%
P/NAPS 0.69 0.69 0.67 0.70 0.79 0.77 0.82 -10.86%

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