[IMASPRO] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 37.51%
YoY- 11.17%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 82,550 70,093 78,697 109,710 109,669 104,314 70,361 2.69%
PBT 9,049 9,493 12,022 14,977 13,577 9,358 5,700 8.00%
Tax -1,272 -1,917 -2,630 -3,220 -3,001 -1,956 -1,225 0.62%
NP 7,777 7,576 9,392 11,757 10,576 7,402 4,474 9.64%
-
NP to SH 7,777 7,576 9,392 11,757 10,576 7,402 4,474 9.64%
-
Tax Rate 14.06% 20.19% 21.88% 21.50% 22.10% 20.90% 21.49% -
Total Cost 74,773 62,517 69,305 97,953 99,093 96,912 65,886 2.13%
-
Net Worth 131,999 128,800 123,199 116,800 108,800 101,599 96,800 5.30%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 131,999 128,800 123,199 116,800 108,800 101,599 96,800 5.30%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.42% 10.81% 11.93% 10.72% 9.64% 7.10% 6.36% -
ROE 5.89% 5.88% 7.62% 10.07% 9.72% 7.29% 4.62% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 103.19 87.62 98.37 137.14 137.09 130.39 87.95 2.69%
EPS 9.72 9.47 11.75 14.69 13.23 9.25 5.60 9.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.61 1.54 1.46 1.36 1.27 1.21 5.30%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 103.19 87.62 98.37 137.14 137.09 130.39 87.95 2.69%
EPS 9.72 9.47 11.75 14.69 13.23 9.25 5.60 9.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.61 1.54 1.46 1.36 1.27 1.21 5.30%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.84 1.92 2.02 1.85 1.20 0.855 0.88 -
P/RPS 1.78 2.19 2.05 1.35 0.88 0.66 1.00 10.08%
P/EPS 18.93 20.27 17.21 12.59 9.08 9.24 15.73 3.13%
EY 5.28 4.93 5.81 7.94 11.02 10.82 6.36 -3.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.19 1.31 1.27 0.88 0.67 0.73 7.39%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 24/05/17 25/05/16 27/05/15 28/05/14 22/05/13 21/05/12 -
Price 2.35 1.90 2.15 1.63 1.20 0.90 0.83 -
P/RPS 2.28 2.17 2.19 1.19 0.88 0.69 0.94 15.90%
P/EPS 24.17 20.06 18.31 11.09 9.08 9.73 14.84 8.46%
EY 4.14 4.98 5.46 9.02 11.02 10.28 6.74 -7.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.18 1.40 1.12 0.88 0.71 0.69 12.77%

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