[IMASPRO] QoQ TTM Result on 30-Sep-2016 [#1]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -10.27%
YoY- -22.59%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 66,016 67,150 71,773 73,009 73,603 82,144 99,297 -23.84%
PBT 8,062 9,415 10,916 9,898 11,312 10,660 12,904 -26.93%
Tax -2,336 -1,472 -1,759 -1,549 -2,007 -2,430 -2,916 -13.75%
NP 5,726 7,943 9,157 8,349 9,305 8,230 9,988 -31.01%
-
NP to SH 5,726 7,943 9,157 8,349 9,305 8,230 9,988 -31.01%
-
Tax Rate 28.98% 15.63% 16.11% 15.65% 17.74% 22.80% 22.60% -
Total Cost 60,290 59,207 62,616 64,660 64,298 73,914 89,309 -23.06%
-
Net Worth 129,600 128,800 129,600 126,400 125,600 123,199 123,999 2.99%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 2,800 2,800 2,800 2,800 2,800 2,800 2,800 0.00%
Div Payout % 48.90% 35.25% 30.58% 33.54% 30.09% 34.02% 28.03% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 129,600 128,800 129,600 126,400 125,600 123,199 123,999 2.99%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.67% 11.83% 12.76% 11.44% 12.64% 10.02% 10.06% -
ROE 4.42% 6.17% 7.07% 6.61% 7.41% 6.68% 8.05% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 82.52 83.94 89.72 91.26 92.00 102.68 124.12 -23.84%
EPS 7.16 9.93 11.45 10.44 11.63 10.29 12.49 -31.01%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.62 1.61 1.62 1.58 1.57 1.54 1.55 2.99%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 82.52 83.94 89.72 91.26 92.00 102.68 124.12 -23.84%
EPS 7.16 9.93 11.45 10.44 11.63 10.29 12.49 -31.01%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.62 1.61 1.62 1.58 1.57 1.54 1.55 2.99%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.82 1.92 2.04 2.07 2.17 2.02 1.92 -
P/RPS 2.21 2.29 2.27 2.27 2.36 1.97 1.55 26.70%
P/EPS 25.43 19.34 17.82 19.83 18.66 19.64 15.38 39.87%
EY 3.93 5.17 5.61 5.04 5.36 5.09 6.50 -28.51%
DY 1.92 1.82 1.72 1.69 1.61 1.73 1.82 3.63%
P/NAPS 1.12 1.19 1.26 1.31 1.38 1.31 1.24 -6.56%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 24/05/17 25/01/17 17/11/16 30/08/16 25/05/16 04/02/16 -
Price 1.86 1.90 2.03 2.04 2.07 2.15 1.98 -
P/RPS 2.25 2.26 2.26 2.24 2.25 2.09 1.60 25.54%
P/EPS 25.99 19.14 17.74 19.55 17.80 20.90 15.86 39.03%
EY 3.85 5.23 5.64 5.12 5.62 4.78 6.31 -28.08%
DY 1.88 1.84 1.72 1.72 1.69 1.63 1.77 4.10%
P/NAPS 1.15 1.18 1.25 1.29 1.32 1.40 1.28 -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