[IMASPRO] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -2.01%
YoY- -15.88%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 59,934 66,522 63,779 65,027 68,104 64,141 71,805 -11.32%
PBT 4,822 4,769 5,154 2,968 3,168 2,743 1,388 128.86%
Tax -3,703 -3,663 -2,559 -2,041 -2,222 -2,166 -792 178.82%
NP 1,119 1,106 2,595 927 946 577 596 52.01%
-
NP to SH 1,119 1,106 2,595 927 946 577 596 52.01%
-
Tax Rate 76.79% 76.81% 49.65% 68.77% 70.14% 78.96% 57.06% -
Total Cost 58,815 65,416 61,184 64,100 67,158 63,564 71,209 -11.93%
-
Net Worth 128,000 127,200 128,800 129,600 129,600 128,000 129,600 -0.82%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 2,800 2,800 2,800 2,800 2,800 2,800 2,800 0.00%
Div Payout % 250.22% 253.16% 107.90% 302.05% 295.98% 485.27% 469.80% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 128,000 127,200 128,800 129,600 129,600 128,000 129,600 -0.82%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 1.87% 1.66% 4.07% 1.43% 1.39% 0.90% 0.83% -
ROE 0.87% 0.87% 2.01% 0.72% 0.73% 0.45% 0.46% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 74.92 83.15 79.72 81.28 85.13 80.18 89.76 -11.32%
EPS 1.40 1.38 3.24 1.16 1.18 0.72 0.75 51.43%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.60 1.59 1.61 1.62 1.62 1.60 1.62 -0.82%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 74.92 83.15 79.72 81.28 85.13 80.18 89.76 -11.32%
EPS 1.40 1.38 3.24 1.16 1.18 0.72 0.75 51.43%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.60 1.59 1.61 1.62 1.62 1.60 1.62 -0.82%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.28 2.13 2.13 2.12 2.22 2.22 1.98 -
P/RPS 3.04 2.56 2.67 2.61 2.61 2.77 2.21 23.61%
P/EPS 163.00 154.07 65.66 182.96 187.74 307.80 265.77 -27.74%
EY 0.61 0.65 1.52 0.55 0.53 0.32 0.38 36.97%
DY 1.54 1.64 1.64 1.65 1.58 1.58 1.77 -8.83%
P/NAPS 1.43 1.34 1.32 1.31 1.37 1.39 1.22 11.13%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 18/11/20 26/08/20 20/05/20 20/02/20 20/11/19 21/08/19 17/05/19 -
Price 2.04 2.13 2.20 2.21 2.08 2.19 1.97 -
P/RPS 2.72 2.56 2.76 2.72 2.44 2.73 2.19 15.49%
P/EPS 145.84 154.07 67.82 190.72 175.90 303.64 264.43 -32.67%
EY 0.69 0.65 1.47 0.52 0.57 0.33 0.38 48.67%
DY 1.72 1.64 1.59 1.58 1.68 1.60 1.78 -2.25%
P/NAPS 1.28 1.34 1.37 1.36 1.28 1.37 1.22 3.24%

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