[IMASPRO] YoY Quarter Result on 30-Jun-2009 [#4]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	23,713	21,053	17,418	15,476	43,131	22,894	24,396	-0.47%
YoY %	12.63%	20.87%	12.55%	-64.12%	88.39%	-6.16%	-	-
Horiz. %	97.20%	86.30%	71.40%	63.44%	176.80%	93.84%	100.00%	-
PBT	2,260	2,666	2,651	3,041	4,978	2,309	3,160	-5.42%
YoY %	-15.23%	0.57%	-12.82%	-38.91%	115.59%	-26.93%	-	-
Horiz. %	71.52%	84.37%	83.89%	96.23%	157.53%	73.07%	100.00%	-
Tax	-521	-594	-486	-741	-1,225	687	-891	-8.54%
YoY %	12.29%	-22.22%	34.41%	39.51%	-278.31%	177.10%	-	-
Horiz. %	58.47%	66.67%	54.55%	83.16%	137.49%	-77.10%	100.00%	-
NP	1,739	2,072	2,165	2,300	3,753	2,996	2,269	-4.33%
YoY %	-16.07%	-4.30%	-5.87%	-38.72%	25.27%	32.04%	-	-
Horiz. %	76.64%	91.32%	95.42%	101.37%	165.40%	132.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,739	2,072	2,165	2,300	3,753	2,996	2,269	-4.33%
YoY %	-16.07%	-4.30%	-5.87%	-38.72%	25.27%	32.04%	-	-
Horiz. %	76.64%	91.32%	95.42%	101.37%	165.40%	132.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.05%	22.28%	18.33%	24.37%	24.61%	-29.75%	28.20%	-
YoY %	3.46%	21.55%	-24.78%	-0.98%	182.72%	-205.50%	-	-
Horiz. %	81.74%	79.01%	65.00%	86.42%	87.27%	-105.50%	100.00%	-
Total Cost	21,974	18,981	15,253	13,176	39,378	19,898	22,127	-0.11%
YoY %	15.77%	24.44%	15.76%	-66.54%	97.90%	-10.07%	-	-
Horiz. %	99.31%	85.78%	68.93%	59.55%	177.96%	89.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	99,200	96,000	91,073	86,249	82,421	67,909	59,920	8.75%
YoY %	3.33%	5.41%	5.59%	4.64%	21.37%	13.33%	-	-
Horiz. %	165.55%	160.21%	151.99%	143.94%	137.55%	113.33%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	2,800	2,800	2,796	2,795	-	-	-	-
YoY %	0.00%	0.14%	0.04%	0.00%	-	-	-	-
Horiz. %	100.18%	100.18%	100.04%	100.00%	-	-	-	-
Div Payout %	161.01%	135.14%	129.15%	121.53%	-	-	-	-
YoY %	19.14%	4.64%	6.27%	0.00%	-	-	-	-
Horiz. %	132.49%	111.20%	106.27%	100.00%	-	-	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	99,200	96,000	91,073	86,249	82,421	67,909	59,920	8.75%
YoY %	3.33%	5.41%	5.59%	4.64%	21.37%	13.33%	-	-
Horiz. %	165.55%	160.21%	151.99%	143.94%	137.55%	113.33%	100.00%	-
NOSH	80,000	80,000	79,889	79,861	80,021	79,893	79,894	0.02%
YoY %	0.00%	0.14%	0.04%	-0.20%	0.16%	-0.00%	-	-
Horiz. %	100.13%	100.13%	99.99%	99.96%	100.16%	100.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	7.33%	9.84%	12.43%	14.86%	8.70%	13.09%	9.30%	-
YoY %	-25.51%	-20.84%	-16.35%	70.80%	-33.54%	40.75%	-	-
Horiz. %	78.82%	105.81%	133.66%	159.78%	93.55%	140.75%	100.00%	-
ROE	1.75%	2.16%	2.38%	2.67%	4.55%	4.41%	3.79%	-
YoY %	-18.98%	-9.24%	-10.86%	-41.32%	3.17%	16.36%	-	-
Horiz. %	46.17%	56.99%	62.80%	70.45%	120.05%	116.36%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	29.64	26.32	21.80	19.38	53.90	28.66	30.54	-0.49%
YoY %	12.61%	20.73%	12.49%	-64.04%	88.07%	-6.16%	-	-
Horiz. %	97.05%	86.18%	71.38%	63.46%	176.49%	93.84%	100.00%	-
EPS	2.17	2.59	2.71	2.88	4.69	3.75	2.84	-4.38%
YoY %	-16.22%	-4.43%	-5.90%	-38.59%	25.07%	32.04%	-	-
Horiz. %	76.41%	91.20%	95.42%	101.41%	165.14%	132.04%	100.00%	-
DPS	3.50	3.50	3.50	3.50	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	-	-	-	-
NAPS	1.24	1.20	1.14	1.08	1.03	0.85	0.75	8.73%
YoY %	3.33%	5.26%	5.56%	4.85%	21.18%	13.33%	-	-
Horiz. %	165.33%	160.00%	152.00%	144.00%	137.33%	113.33%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 79,861
RPS	29.64	26.32	21.77	19.35	53.91	28.62	30.50	-0.47%
YoY %	12.61%	20.90%	12.51%	-64.11%	88.36%	-6.16%	-	-
Horiz. %	97.18%	86.30%	71.38%	63.44%	176.75%	93.84%	100.00%	-
EPS	2.17	2.59	2.71	2.88	4.69	3.75	2.84	-4.38%
YoY %	-16.22%	-4.43%	-5.90%	-38.59%	25.07%	32.04%	-	-
Horiz. %	76.41%	91.20%	95.42%	101.41%	165.14%	132.04%	100.00%	-
DPS	3.50	3.50	3.50	3.49	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.29%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.29%	100.29%	100.29%	100.00%	-	-	-	-
NAPS	1.24	1.20	1.1384	1.0781	1.0303	0.8489	0.749	8.75%
YoY %	3.33%	5.41%	5.59%	4.64%	21.37%	13.34%	-	-
Horiz. %	165.55%	160.21%	151.99%	143.94%	137.56%	113.34%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.83	0.925	0.85	0.85	1.48	1.50	1.19	-
P/RPS	2.80	3.51	3.90	4.39	2.75	5.23	3.90	-5.36%
YoY %	-20.23%	-10.00%	-11.16%	59.64%	-47.42%	34.10%	-	-
Horiz. %	71.79%	90.00%	100.00%	112.56%	70.51%	134.10%	100.00%	-
P/EPS	38.18	35.71	31.37	29.51	31.56	40.00	41.90	-1.53%
YoY %	6.92%	13.83%	6.30%	-6.50%	-21.10%	-4.53%	-	-
Horiz. %	91.12%	85.23%	74.87%	70.43%	75.32%	95.47%	100.00%	-
EY	2.62	2.80	3.19	3.39	3.17	2.50	2.39	1.54%
YoY %	-6.43%	-12.23%	-5.90%	6.94%	26.80%	4.60%	-	-
Horiz. %	109.62%	117.15%	133.47%	141.84%	132.64%	104.60%	100.00%	-
DY	4.22	3.78	4.12	4.12	0.00	0.00	0.00	-
YoY %	11.64%	-8.25%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	102.43%	91.75%	100.00%	100.00%	-	-	-	-
P/NAPS	0.67	0.77	0.75	0.79	1.44	1.76	1.59	-13.40%
YoY %	-12.99%	2.67%	-5.06%	-45.14%	-18.18%	10.69%	-	-
Horiz. %	42.14%	48.43%	47.17%	49.69%	90.57%	110.69%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	25/08/11	26/08/10	26/08/09	28/08/08	29/08/07	30/08/06	-
Price	0.83	0.84	0.84	0.81	1.44	1.29	1.44	-
P/RPS	2.80	3.19	3.85	4.18	2.67	4.50	4.72	-8.32%
YoY %	-12.23%	-17.14%	-7.89%	56.55%	-40.67%	-4.66%	-	-
Horiz. %	59.32%	67.58%	81.57%	88.56%	56.57%	95.34%	100.00%	-
P/EPS	38.18	32.43	31.00	28.12	30.70	34.40	50.70	-4.61%
YoY %	17.73%	4.61%	10.24%	-8.40%	-10.76%	-32.15%	-	-
Horiz. %	75.31%	63.96%	61.14%	55.46%	60.55%	67.85%	100.00%	-
EY	2.62	3.08	3.23	3.56	3.26	2.91	1.97	4.86%
YoY %	-14.94%	-4.64%	-9.27%	9.20%	12.03%	47.72%	-	-
Horiz. %	132.99%	156.35%	163.96%	180.71%	165.48%	147.72%	100.00%	-
DY	4.22	4.17	4.17	4.32	0.00	0.00	0.00	-
YoY %	1.20%	0.00%	-3.47%	0.00%	0.00%	0.00%	-	-
Horiz. %	97.69%	96.53%	96.53%	100.00%	-	-	-	-
P/NAPS	0.67	0.70	0.74	0.75	1.40	1.52	1.92	-16.08%
YoY %	-4.29%	-5.41%	-1.33%	-46.43%	-7.89%	-20.83%	-	-
Horiz. %	34.90%	36.46%	38.54%	39.06%	72.92%	79.17%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos