[IMASPRO] QoQ TTM Result on 30-Jun-2013 [#4]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 2.91%
YoY- 47.26%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 109,184 114,586 107,391 105,168 101,949 85,932 81,455 21.59%
PBT 12,457 12,095 10,585 9,293 9,279 7,195 6,606 52.69%
Tax -2,574 -2,442 -2,100 -1,790 -1,988 -1,570 -1,450 46.66%
NP 9,883 9,653 8,485 7,503 7,291 5,625 5,156 54.36%
-
NP to SH 9,883 9,653 8,485 7,503 7,291 5,625 5,156 54.36%
-
Tax Rate 20.66% 20.19% 19.84% 19.26% 21.42% 21.82% 21.95% -
Total Cost 99,301 104,933 98,906 97,665 94,658 80,307 76,299 19.22%
-
Net Worth 108,800 108,800 106,400 103,999 101,599 101,599 100,000 5.78%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 2,800 2,800 2,800 2,800 2,800 2,800 2,800 0.00%
Div Payout % 28.33% 29.01% 33.00% 37.32% 38.40% 49.78% 54.31% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 108,800 108,800 106,400 103,999 101,599 101,599 100,000 5.78%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.05% 8.42% 7.90% 7.13% 7.15% 6.55% 6.33% -
ROE 9.08% 8.87% 7.97% 7.21% 7.18% 5.54% 5.16% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 136.48 143.23 134.24 131.46 127.44 107.42 101.82 21.59%
EPS 12.35 12.07 10.61 9.38 9.11 7.03 6.45 54.25%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.36 1.36 1.33 1.30 1.27 1.27 1.25 5.78%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 136.48 143.23 134.24 131.46 127.44 107.42 101.82 21.59%
EPS 12.35 12.07 10.61 9.38 9.11 7.03 6.45 54.25%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.36 1.36 1.33 1.30 1.27 1.27 1.25 5.78%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.20 1.20 0.91 0.90 0.855 0.85 0.82 -
P/RPS 0.88 0.84 0.68 0.68 0.67 0.79 0.81 5.68%
P/EPS 9.71 9.95 8.58 9.60 9.38 12.09 12.72 -16.48%
EY 10.29 10.06 11.66 10.42 10.66 8.27 7.86 19.69%
DY 2.92 2.92 3.85 3.89 4.09 4.12 4.27 -22.39%
P/NAPS 0.88 0.88 0.68 0.69 0.67 0.67 0.66 21.16%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 28/01/14 19/11/13 27/08/13 22/05/13 06/02/13 22/11/12 -
Price 1.20 1.10 1.03 0.915 0.90 0.885 0.85 -
P/RPS 0.88 0.77 0.77 0.70 0.71 0.82 0.83 3.98%
P/EPS 9.71 9.12 9.71 9.76 9.88 12.59 13.19 -18.48%
EY 10.29 10.97 10.30 10.25 10.13 7.94 7.58 22.62%
DY 2.92 3.18 3.40 3.83 3.89 3.95 4.12 -20.52%
P/NAPS 0.88 0.81 0.77 0.70 0.71 0.70 0.68 18.77%

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