[IMASPRO] YoY TTM Result on 30-Sep-2014 [#1]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -3.02%
YoY- 4.49%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 67,000 73,009 101,601 105,557 107,391 81,455 82,451 -3.39%
PBT 6,323 9,898 13,939 10,968 10,585 6,606 8,934 -5.59%
Tax -2,054 -1,549 -3,154 -2,102 -2,100 -1,450 -1,856 1.70%
NP 4,269 8,349 10,785 8,866 8,485 5,156 7,078 -8.07%
-
NP to SH 4,269 8,349 10,785 8,866 8,485 5,156 7,078 -8.07%
-
Tax Rate 32.48% 15.65% 22.63% 19.16% 19.84% 21.95% 20.77% -
Total Cost 62,731 64,660 90,816 96,691 98,906 76,299 75,373 -3.01%
-
Net Worth 129,600 126,400 122,399 111,999 106,400 100,000 97,326 4.88%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 2,800 2,800 2,800 2,800 2,800 2,800 2,800 0.00%
Div Payout % 65.59% 33.54% 25.96% 31.58% 33.00% 54.31% 39.56% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 129,600 126,400 122,399 111,999 106,400 100,000 97,326 4.88%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 79,776 0.04%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.37% 11.44% 10.62% 8.40% 7.90% 6.33% 8.58% -
ROE 3.29% 6.61% 8.81% 7.92% 7.97% 5.16% 7.27% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 83.75 91.26 127.00 131.95 134.24 101.82 103.35 -3.44%
EPS 5.34 10.44 13.48 11.08 10.61 6.45 8.87 -8.10%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.62 1.58 1.53 1.40 1.33 1.25 1.22 4.83%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 83.75 91.26 127.00 131.95 134.24 101.82 103.06 -3.39%
EPS 5.34 10.44 13.48 11.08 10.61 6.45 8.85 -8.06%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.62 1.58 1.53 1.40 1.33 1.25 1.2166 4.88%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.83 2.07 1.62 1.40 0.91 0.82 0.82 -
P/RPS 2.19 2.27 1.28 1.06 0.68 0.81 0.79 18.50%
P/EPS 34.29 19.83 12.02 12.63 8.58 12.72 9.24 24.40%
EY 2.92 5.04 8.32 7.92 11.66 7.86 10.82 -19.59%
DY 1.91 1.69 2.16 2.50 3.85 4.27 4.27 -12.53%
P/NAPS 1.13 1.31 1.06 1.00 0.68 0.66 0.67 9.09%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 17/11/16 19/11/15 20/11/14 19/11/13 22/11/12 16/11/11 -
Price 1.81 2.04 1.70 1.25 1.03 0.85 0.82 -
P/RPS 2.16 2.24 1.34 0.95 0.77 0.83 0.79 18.23%
P/EPS 33.92 19.55 12.61 11.28 9.71 13.19 9.24 24.17%
EY 2.95 5.12 7.93 8.87 10.30 7.58 10.82 -19.45%
DY 1.93 1.72 2.06 2.80 3.40 4.12 4.27 -12.38%
P/NAPS 1.12 1.29 1.11 0.89 0.77 0.68 0.67 8.93%

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