[IMASPRO] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
04-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 14.41%
YoY- 34.11%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 151,560 150,679 130,442 101,096 91,214 85,926 87,428 44.16%
PBT 21,024 21,701 19,032 15,578 13,737 12,934 13,785 32.39%
Tax -5,149 -5,366 -3,454 -2,520 -2,324 -2,071 -3,649 25.72%
NP 15,875 16,335 15,578 13,058 11,413 10,863 10,136 34.75%
-
NP to SH 15,875 16,335 15,578 13,058 11,413 10,863 10,136 34.75%
-
Tax Rate 24.49% 24.73% 18.15% 16.18% 16.92% 16.01% 26.47% -
Total Cost 135,685 134,344 114,864 88,038 79,801 75,063 77,292 45.37%
-
Net Worth 84,078 82,421 78,344 75,131 71,145 67,909 65,515 18.04%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 2,797 2,797 2,797 2,797 - 2,800 2,800 -0.07%
Div Payout % 17.62% 17.13% 17.96% 21.42% - 25.78% 27.62% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 84,078 82,421 78,344 75,131 71,145 67,909 65,515 18.04%
NOSH 80,074 80,021 79,943 79,926 79,938 79,893 79,896 0.14%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.47% 10.84% 11.94% 12.92% 12.51% 12.64% 11.59% -
ROE 18.88% 19.82% 19.88% 17.38% 16.04% 16.00% 15.47% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 189.27 188.30 163.17 126.49 114.11 107.55 109.43 43.94%
EPS 19.83 20.41 19.49 16.34 14.28 13.60 12.69 34.55%
DPS 3.50 3.50 3.50 3.50 0.00 3.50 3.50 0.00%
NAPS 1.05 1.03 0.98 0.94 0.89 0.85 0.82 17.86%
Adjusted Per Share Value based on latest NOSH - 79,926
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 189.45 188.35 163.05 126.37 114.02 107.41 109.29 44.15%
EPS 19.84 20.42 19.47 16.32 14.27 13.58 12.67 34.73%
DPS 3.50 3.50 3.50 3.50 0.00 3.50 3.50 0.00%
NAPS 1.051 1.0303 0.9793 0.9391 0.8893 0.8489 0.8189 18.04%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.29 1.48 1.25 1.30 1.32 1.50 1.55 -
P/RPS 0.68 0.79 0.77 1.03 1.16 1.39 1.42 -38.70%
P/EPS 6.51 7.25 6.41 7.96 9.25 11.03 12.22 -34.20%
EY 15.37 13.79 15.59 12.57 10.82 9.06 8.18 52.09%
DY 2.71 2.36 2.80 2.69 0.00 2.33 2.26 12.83%
P/NAPS 1.23 1.44 1.28 1.38 1.48 1.76 1.89 -24.84%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 28/08/08 27/05/08 04/02/08 22/11/07 29/08/07 22/05/07 -
Price 1.00 1.44 1.46 1.29 1.12 1.29 1.45 -
P/RPS 0.53 0.76 0.89 1.02 0.98 1.20 1.33 -45.75%
P/EPS 5.04 7.05 7.49 7.90 7.84 9.49 11.43 -41.98%
EY 19.83 14.18 13.35 12.66 12.75 10.54 8.75 72.27%
DY 3.50 2.43 2.40 2.71 0.00 2.71 2.41 28.15%
P/NAPS 0.95 1.40 1.49 1.37 1.26 1.52 1.77 -33.88%

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