[IMASPRO] QoQ TTM Result on 30-Sep-2017 [#1]

Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -25.45%
YoY- -48.87%
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 81,187 75,359 72,929 67,000 66,016 67,150 71,773 8.58%
PBT 7,073 7,729 9,987 6,323 8,062 9,415 10,916 -25.18%
Tax -1,339 -1,852 -2,279 -2,054 -2,336 -1,472 -1,759 -16.67%
NP 5,734 5,877 7,708 4,269 5,726 7,943 9,157 -26.86%
-
NP to SH 5,734 5,877 7,708 4,269 5,726 7,943 9,157 -26.86%
-
Tax Rate 18.93% 23.96% 22.82% 32.48% 28.98% 15.63% 16.11% -
Total Cost 75,453 69,482 65,221 62,731 60,290 59,207 62,616 13.27%
-
Net Worth 131,199 131,999 135,200 129,600 129,600 128,800 129,600 0.82%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 2,800 2,800 2,800 2,800 2,800 2,800 2,800 0.00%
Div Payout % 48.83% 47.64% 36.33% 65.59% 48.90% 35.25% 30.58% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 131,199 131,999 135,200 129,600 129,600 128,800 129,600 0.82%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.06% 7.80% 10.57% 6.37% 8.67% 11.83% 12.76% -
ROE 4.37% 4.45% 5.70% 3.29% 4.42% 6.17% 7.07% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 101.48 94.20 91.16 83.75 82.52 83.94 89.72 8.58%
EPS 7.17 7.35 9.64 5.34 7.16 9.93 11.45 -26.86%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.64 1.65 1.69 1.62 1.62 1.61 1.62 0.82%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 101.48 94.20 91.16 83.75 82.52 83.94 89.72 8.58%
EPS 7.17 7.35 9.64 5.34 7.16 9.93 11.45 -26.86%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.64 1.65 1.69 1.62 1.62 1.61 1.62 0.82%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.90 1.84 1.81 1.83 1.82 1.92 2.04 -
P/RPS 1.87 1.95 1.99 2.19 2.21 2.29 2.27 -12.15%
P/EPS 26.51 25.05 18.79 34.29 25.43 19.34 17.82 30.41%
EY 3.77 3.99 5.32 2.92 3.93 5.17 5.61 -23.33%
DY 1.84 1.90 1.93 1.91 1.92 1.82 1.72 4.61%
P/NAPS 1.16 1.12 1.07 1.13 1.12 1.19 1.26 -5.37%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 23/05/18 07/02/18 22/11/17 29/08/17 24/05/17 25/01/17 -
Price 2.25 2.35 1.79 1.81 1.86 1.90 2.03 -
P/RPS 2.22 2.49 1.96 2.16 2.25 2.26 2.26 -1.18%
P/EPS 31.39 31.99 18.58 33.92 25.99 19.14 17.74 46.44%
EY 3.19 3.13 5.38 2.95 3.85 5.23 5.64 -31.67%
DY 1.56 1.49 1.96 1.93 1.88 1.84 1.72 -6.31%
P/NAPS 1.37 1.42 1.06 1.12 1.15 1.18 1.25 6.31%

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