[IMASPRO] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 19.3%
YoY- 53.69%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 143,006 151,560 150,679 130,442 101,096 91,214 85,926 40.22%
PBT 16,800 21,024 21,701 19,032 15,578 13,737 12,934 18.95%
Tax -3,979 -5,149 -5,366 -3,454 -2,520 -2,324 -2,071 54.24%
NP 12,821 15,875 16,335 15,578 13,058 11,413 10,863 11.62%
-
NP to SH 12,821 15,875 16,335 15,578 13,058 11,413 10,863 11.62%
-
Tax Rate 23.68% 24.49% 24.73% 18.15% 16.18% 16.92% 16.01% -
Total Cost 130,185 135,685 134,344 114,864 88,038 79,801 75,063 44.11%
-
Net Worth 85,468 84,078 82,421 78,344 75,131 71,145 67,909 16.48%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 2,797 2,797 2,797 2,797 - 2,800 -
Div Payout % - 17.62% 17.13% 17.96% 21.42% - 25.78% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 85,468 84,078 82,421 78,344 75,131 71,145 67,909 16.48%
NOSH 79,877 80,074 80,021 79,943 79,926 79,938 79,893 -0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.97% 10.47% 10.84% 11.94% 12.92% 12.51% 12.64% -
ROE 15.00% 18.88% 19.82% 19.88% 17.38% 16.04% 16.00% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 179.03 189.27 188.30 163.17 126.49 114.11 107.55 40.24%
EPS 16.05 19.83 20.41 19.49 16.34 14.28 13.60 11.61%
DPS 0.00 3.50 3.50 3.50 3.50 0.00 3.50 -
NAPS 1.07 1.05 1.03 0.98 0.94 0.89 0.85 16.50%
Adjusted Per Share Value based on latest NOSH - 79,943
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 178.76 189.45 188.35 163.05 126.37 114.02 107.41 40.22%
EPS 16.03 19.84 20.42 19.47 16.32 14.27 13.58 11.63%
DPS 0.00 3.50 3.50 3.50 3.50 0.00 3.50 -
NAPS 1.0684 1.051 1.0303 0.9793 0.9391 0.8893 0.8489 16.48%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.98 1.29 1.48 1.25 1.30 1.32 1.50 -
P/RPS 0.55 0.68 0.79 0.77 1.03 1.16 1.39 -45.95%
P/EPS 6.11 6.51 7.25 6.41 7.96 9.25 11.03 -32.42%
EY 16.38 15.37 13.79 15.59 12.57 10.82 9.06 48.14%
DY 0.00 2.71 2.36 2.80 2.69 0.00 2.33 -
P/NAPS 0.92 1.23 1.44 1.28 1.38 1.48 1.76 -34.98%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 25/11/08 28/08/08 27/05/08 04/02/08 22/11/07 29/08/07 -
Price 0.92 1.00 1.44 1.46 1.29 1.12 1.29 -
P/RPS 0.51 0.53 0.76 0.89 1.02 0.98 1.20 -43.32%
P/EPS 5.73 5.04 7.05 7.49 7.90 7.84 9.49 -28.45%
EY 17.45 19.83 14.18 13.35 12.66 12.75 10.54 39.73%
DY 0.00 3.50 2.43 2.40 2.71 0.00 2.71 -
P/NAPS 0.86 0.95 1.40 1.49 1.37 1.26 1.52 -31.47%

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