[IMASPRO] YoY Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
29-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -4.63%
YoY- -76.02%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 87,646 55,166 71,924 70,152 86,240 72,414 76,074 2.38%
PBT 26,136 8,064 4,632 4,182 14,002 10,152 10,944 15.59%
Tax -3,712 -1,850 -1,010 -1,260 -1,816 -1,930 -2,426 7.33%
NP 22,424 6,214 3,622 2,922 12,186 8,222 8,518 17.48%
-
NP to SH 22,424 6,214 3,622 2,922 12,186 8,222 8,518 17.48%
-
Tax Rate 14.20% 22.94% 21.80% 30.13% 12.97% 19.01% 22.17% -
Total Cost 65,222 48,952 68,302 67,230 74,054 64,192 67,556 -0.58%
-
Net Worth 136,800 130,399 129,600 132,799 135,200 129,600 123,999 1.64%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 136,800 130,399 129,600 132,799 135,200 129,600 123,999 1.64%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 25.58% 11.26% 5.04% 4.17% 14.13% 11.35% 11.20% -
ROE 16.39% 4.77% 2.79% 2.20% 9.01% 6.34% 6.87% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 109.56 68.96 89.91 87.69 107.80 90.52 95.09 2.38%
EPS 28.04 7.76 4.52 3.66 15.24 10.28 10.64 17.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.63 1.62 1.66 1.69 1.62 1.55 1.64%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 109.56 68.96 89.91 87.69 107.80 90.52 95.09 2.38%
EPS 28.04 7.76 4.52 3.66 15.24 10.28 10.64 17.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.63 1.62 1.66 1.69 1.62 1.55 1.64%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 2.48 2.02 2.12 2.27 1.81 2.04 1.92 -
P/RPS 2.26 2.93 2.36 2.59 1.68 2.25 2.02 1.88%
P/EPS 8.85 26.01 46.82 62.15 11.88 19.85 18.03 -11.17%
EY 11.30 3.85 2.14 1.61 8.42 5.04 5.55 12.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.24 1.31 1.37 1.07 1.26 1.24 2.63%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 03/02/21 20/02/20 29/01/19 07/02/18 25/01/17 04/02/16 -
Price 2.33 2.03 2.21 2.00 1.79 2.03 1.98 -
P/RPS 2.13 2.94 2.46 2.28 1.66 2.24 2.08 0.39%
P/EPS 8.31 26.13 48.81 54.76 11.75 19.75 18.60 -12.55%
EY 12.03 3.83 2.05 1.83 8.51 5.06 5.38 14.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.25 1.36 1.20 1.06 1.25 1.28 1.01%

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