[IMASPRO] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
06-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 130.53%
YoY- 25.54%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 38,037 44,144 49,624 40,206 30,758 42,226 37,135 0.40%
PBT 5,472 5,444 6,139 3,337 2,677 5,675 5,747 -0.81%
Tax -1,213 -1,169 -1,384 -732 -602 -1,179 -1,268 -0.73%
NP 4,259 4,275 4,755 2,605 2,075 4,496 4,479 -0.83%
-
NP to SH 4,259 4,275 4,755 2,605 2,075 4,496 4,479 -0.83%
-
Tax Rate 22.17% 21.47% 22.54% 21.94% 22.49% 20.78% 22.06% -
Total Cost 33,778 39,869 44,869 37,601 28,683 37,730 32,656 0.56%
-
Net Worth 123,999 115,200 108,800 101,599 98,542 95,200 90,379 5.40%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 123,999 115,200 108,800 101,599 98,542 95,200 90,379 5.40%
NOSH 80,000 80,000 80,000 80,000 80,115 80,000 79,982 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 11.20% 9.68% 9.58% 6.48% 6.75% 10.65% 12.06% -
ROE 3.43% 3.71% 4.37% 2.56% 2.11% 4.72% 4.96% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 47.55 55.18 62.03 50.26 38.39 52.78 46.43 0.39%
EPS 5.32 5.34 5.94 3.26 2.59 5.62 5.60 -0.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.44 1.36 1.27 1.23 1.19 1.13 5.40%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 47.55 55.18 62.03 50.26 38.45 52.78 46.42 0.40%
EPS 5.32 5.34 5.94 3.26 2.59 5.62 5.60 -0.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.44 1.36 1.27 1.2318 1.19 1.1297 5.41%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.92 1.25 1.20 0.85 0.83 0.89 0.85 -
P/RPS 4.04 2.27 1.93 1.69 2.16 1.69 1.83 14.10%
P/EPS 36.06 23.39 20.19 26.10 32.05 15.84 15.18 15.50%
EY 2.77 4.28 4.95 3.83 3.12 6.31 6.59 -13.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.87 0.88 0.67 0.67 0.75 0.75 8.73%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 04/02/16 12/02/15 28/01/14 06/02/13 23/02/12 28/01/11 11/02/10 -
Price 1.98 1.19 1.10 0.885 0.85 0.92 0.92 -
P/RPS 4.16 2.16 1.77 1.76 2.21 1.74 1.98 13.16%
P/EPS 37.19 22.27 18.51 27.18 32.82 16.37 16.43 14.57%
EY 2.69 4.49 5.40 3.68 3.05 6.11 6.09 -12.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.83 0.81 0.70 0.69 0.77 0.81 7.92%

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