[IMASPRO] QoQ TTM Result on 30-Sep-2010 [#1]

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	86,403	82,768	81,658	79,718	76,567	74,625	71,635	13.34%
YoY %	4.39%	1.36%	2.43%	4.12%	2.60%	4.17%	-	-
Horiz. %	120.62%	115.54%	113.99%	111.28%	106.88%	104.17%	100.00%	-
PBT	10,167	10,152	10,238	9,961	10,310	10,700	9,945	1.48%
YoY %	0.15%	-0.84%	2.78%	-3.39%	-3.64%	7.59%	-	-
Horiz. %	102.23%	102.08%	102.95%	100.16%	103.67%	107.59%	100.00%	-
Tax	-2,069	-1,961	-1,943	-1,845	-2,032	-2,287	-2,148	-2.47%
YoY %	-5.51%	-0.93%	-5.31%	9.20%	11.15%	-6.47%	-	-
Horiz. %	96.32%	91.29%	90.46%	85.89%	94.60%	106.47%	100.00%	-
NP	8,098	8,191	8,295	8,116	8,278	8,413	7,797	2.56%
YoY %	-1.14%	-1.25%	2.21%	-1.96%	-1.60%	7.90%	-	-
Horiz. %	103.86%	105.05%	106.39%	104.09%	106.17%	107.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,098	8,191	8,295	8,116	8,278	8,413	7,797	2.56%
YoY %	-1.14%	-1.25%	2.21%	-1.96%	-1.60%	7.90%	-	-
Horiz. %	103.86%	105.05%	106.39%	104.09%	106.17%	107.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.35%	19.32%	18.98%	18.52%	19.71%	21.37%	21.60%	-
YoY %	5.33%	1.79%	2.48%	-6.04%	-7.77%	-1.06%	-	-
Horiz. %	94.21%	89.44%	87.87%	85.74%	91.25%	98.94%	100.00%	-
Total Cost	78,305	74,577	73,363	71,602	68,289	66,212	63,838	14.63%
YoY %	5.00%	1.65%	2.46%	4.85%	3.14%	3.72%	-	-
Horiz. %	122.66%	116.82%	114.92%	112.16%	106.97%	103.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	96,000	93,722	95,160	92,844	91,073	89,709	90,237	4.22%
YoY %	2.43%	-1.51%	2.49%	1.94%	1.52%	-0.59%	-	-
Horiz. %	106.39%	103.86%	105.46%	102.89%	100.93%	99.41%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	2,800	2,796	2,796	2,796	2,796	2,795	2,795	0.11%
YoY %	0.14%	0.00%	0.00%	0.00%	0.04%	0.00%	-	-
Horiz. %	100.18%	100.04%	100.04%	100.04%	100.04%	100.00%	100.00%	-
Div Payout %	34.58%	34.14%	33.71%	34.45%	33.78%	33.22%	35.85%	-
YoY %	1.29%	1.28%	-2.15%	1.98%	1.69%	-7.34%	-	-
Horiz. %	96.46%	95.23%	94.03%	96.09%	94.23%	92.66%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	96,000	93,722	95,160	92,844	91,073	89,709	90,237	4.22%
YoY %	2.43%	-1.51%	2.49%	1.94%	1.52%	-0.59%	-	-
Horiz. %	106.39%	103.86%	105.46%	102.89%	100.93%	99.41%	100.00%	-
NOSH	80,000	80,104	79,966	80,038	79,889	80,098	79,856	0.12%
YoY %	-0.13%	0.17%	-0.09%	0.19%	-0.26%	0.30%	-	-
Horiz. %	100.18%	100.31%	100.14%	100.23%	100.04%	100.30%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	9.37%	9.90%	10.16%	10.18%	10.81%	11.27%	10.88%	-
YoY %	-5.35%	-2.56%	-0.20%	-5.83%	-4.08%	3.58%	-	-
Horiz. %	86.12%	90.99%	93.38%	93.57%	99.36%	103.58%	100.00%	-
ROE	8.44%	8.74%	8.72%	8.74%	9.09%	9.38%	8.64%	-
YoY %	-3.43%	0.23%	-0.23%	-3.85%	-3.09%	8.56%	-	-
Horiz. %	97.69%	101.16%	100.93%	101.16%	105.21%	108.56%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	108.00	103.32	102.11	99.60	95.84	93.17	89.70	13.21%
YoY %	4.53%	1.18%	2.52%	3.92%	2.87%	3.87%	-	-
Horiz. %	120.40%	115.18%	113.84%	111.04%	106.85%	103.87%	100.00%	-
EPS	10.12	10.23	10.37	10.14	10.36	10.50	9.76	2.45%
YoY %	-1.08%	-1.35%	2.27%	-2.12%	-1.33%	7.58%	-	-
Horiz. %	103.69%	104.82%	106.25%	103.89%	106.15%	107.58%	100.00%	-
DPS	3.50	3.50	3.50	3.50	3.50	3.50	3.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.20	1.17	1.19	1.16	1.14	1.12	1.13	4.09%
YoY %	2.56%	-1.68%	2.59%	1.75%	1.79%	-0.88%	-	-
Horiz. %	106.19%	103.54%	105.31%	102.65%	100.88%	99.12%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 80,038
RPS	108.00	103.46	102.07	99.65	95.71	93.28	89.54	13.34%
YoY %	4.39%	1.36%	2.43%	4.12%	2.61%	4.18%	-	-
Horiz. %	120.62%	115.55%	113.99%	111.29%	106.89%	104.18%	100.00%	-
EPS	10.12	10.24	10.37	10.15	10.35	10.52	9.75	2.52%
YoY %	-1.17%	-1.25%	2.17%	-1.93%	-1.62%	7.90%	-	-
Horiz. %	103.79%	105.03%	106.36%	104.10%	106.15%	107.90%	100.00%	-
DPS	3.50	3.50	3.50	3.50	3.50	3.49	3.49	0.19%
YoY %	0.00%	0.00%	0.00%	0.00%	0.29%	0.00%	-	-
Horiz. %	100.29%	100.29%	100.29%	100.29%	100.29%	100.00%	100.00%	-
NAPS	1.20	1.1715	1.1895	1.1606	1.1384	1.1214	1.128	4.22%
YoY %	2.43%	-1.51%	2.49%	1.95%	1.52%	-0.59%	-	-
Horiz. %	106.38%	103.86%	105.45%	102.89%	100.92%	99.41%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	0.925	0.88	0.89	0.83	0.85	0.83	0.85	-
P/RPS	0.86	0.85	0.87	0.83	0.89	0.89	0.95	-6.43%
YoY %	1.18%	-2.30%	4.82%	-6.74%	0.00%	-6.32%	-	-
Horiz. %	90.53%	89.47%	91.58%	87.37%	93.68%	93.68%	100.00%	-
P/EPS	9.14	8.61	8.58	8.19	8.20	7.90	8.71	3.27%
YoY %	6.16%	0.35%	4.76%	-0.12%	3.80%	-9.30%	-	-
Horiz. %	104.94%	98.85%	98.51%	94.03%	94.14%	90.70%	100.00%	-
EY	10.94	11.62	11.66	12.22	12.19	12.65	11.49	-3.22%
YoY %	-5.85%	-0.34%	-4.58%	0.25%	-3.64%	10.10%	-	-
Horiz. %	95.21%	101.13%	101.48%	106.35%	106.09%	110.10%	100.00%	-
DY	3.78	3.98	3.93	4.22	4.12	4.22	4.12	-5.59%
YoY %	-5.03%	1.27%	-6.87%	2.43%	-2.37%	2.43%	-	-
Horiz. %	91.75%	96.60%	95.39%	102.43%	100.00%	102.43%	100.00%	-
P/NAPS	0.77	0.75	0.75	0.72	0.75	0.74	0.75	1.77%
YoY %	2.67%	0.00%	4.17%	-4.00%	1.35%	-1.33%	-	-
Horiz. %	102.67%	100.00%	100.00%	96.00%	100.00%	98.67%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	26/05/11	28/01/11	26/11/10	26/08/10	26/05/10	11/02/10	-
Price	0.84	0.93	0.92	0.95	0.84	0.85	0.92	-
P/RPS	0.78	0.90	0.90	0.95	0.88	0.91	1.03	-16.96%
YoY %	-13.33%	0.00%	-5.26%	7.95%	-3.30%	-11.65%	-	-
Horiz. %	75.73%	87.38%	87.38%	92.23%	85.44%	88.35%	100.00%	-
P/EPS	8.30	9.10	8.87	9.37	8.11	8.09	9.42	-8.11%
YoY %	-8.79%	2.59%	-5.34%	15.54%	0.25%	-14.12%	-	-
Horiz. %	88.11%	96.60%	94.16%	99.47%	86.09%	85.88%	100.00%	-
EY	12.05	11.00	11.28	10.67	12.34	12.36	10.61	8.88%
YoY %	9.55%	-2.48%	5.72%	-13.53%	-0.16%	16.49%	-	-
Horiz. %	113.57%	103.68%	106.31%	100.57%	116.31%	116.49%	100.00%	-
DY	4.17	3.76	3.80	3.68	4.17	4.12	3.80	6.40%
YoY %	10.90%	-1.05%	3.26%	-11.75%	1.21%	8.42%	-	-
Horiz. %	109.74%	98.95%	100.00%	96.84%	109.74%	108.42%	100.00%	-
P/NAPS	0.70	0.79	0.77	0.82	0.74	0.76	0.81	-9.29%
YoY %	-11.39%	2.60%	-6.10%	10.81%	-2.63%	-6.17%	-	-
Horiz. %	86.42%	97.53%	95.06%	101.23%	91.36%	93.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos