[IMASPRO] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 12.57%
YoY- 82.53%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 72,414 76,074 88,288 99,248 80,412 61,516 84,452 -2.52%
PBT 10,152 10,944 10,888 12,278 6,674 5,354 11,350 -1.84%
Tax -1,930 -2,426 -2,338 -2,768 -1,464 -1,204 -2,358 -3.28%
NP 8,222 8,518 8,550 9,510 5,210 4,150 8,992 -1.47%
-
NP to SH 8,222 8,518 8,550 9,510 5,210 4,150 8,992 -1.47%
-
Tax Rate 19.01% 22.17% 21.47% 22.54% 21.94% 22.49% 20.78% -
Total Cost 64,192 67,556 79,738 89,738 75,202 57,366 75,460 -2.65%
-
Net Worth 129,600 123,999 115,200 108,800 101,599 98,542 95,200 5.27%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 129,600 123,999 115,200 108,800 101,599 98,542 95,200 5.27%
NOSH 80,000 80,000 80,000 80,000 80,000 80,115 80,000 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.35% 11.20% 9.68% 9.58% 6.48% 6.75% 10.65% -
ROE 6.34% 6.87% 7.42% 8.74% 5.13% 4.21% 9.45% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 90.52 95.09 110.36 124.06 100.52 76.78 105.57 -2.52%
EPS 10.28 10.64 10.68 11.88 6.52 5.18 11.24 -1.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.55 1.44 1.36 1.27 1.23 1.19 5.27%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 90.52 95.09 110.36 124.06 100.52 76.90 105.57 -2.52%
EPS 10.28 10.64 10.68 11.88 6.52 5.19 11.24 -1.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.55 1.44 1.36 1.27 1.2318 1.19 5.27%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.04 1.92 1.25 1.20 0.85 0.83 0.89 -
P/RPS 2.25 2.02 1.13 0.97 0.85 1.08 0.84 17.82%
P/EPS 19.85 18.03 11.70 10.09 13.05 16.02 7.92 16.53%
EY 5.04 5.55 8.55 9.91 7.66 6.24 12.63 -14.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.24 0.87 0.88 0.67 0.67 0.75 9.02%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 25/01/17 04/02/16 12/02/15 28/01/14 06/02/13 23/02/12 28/01/11 -
Price 2.03 1.98 1.19 1.10 0.885 0.85 0.92 -
P/RPS 2.24 2.08 1.08 0.89 0.88 1.11 0.87 17.05%
P/EPS 19.75 18.60 11.13 9.25 13.59 16.41 8.19 15.78%
EY 5.06 5.38 8.98 10.81 7.36 6.09 12.22 -13.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.28 0.83 0.81 0.70 0.69 0.77 8.40%

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