[IMASPRO] YoY TTM Result on 31-Dec-2007 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
04-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 14.41%
YoY- 34.11%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 81,658 71,635 143,006 101,096 87,405 19,352 33.34%
PBT 10,238 9,945 16,800 15,578 13,373 3,461 24.20%
Tax -1,943 -2,148 -3,979 -2,520 -3,636 -1,019 13.77%
NP 8,295 7,797 12,821 13,058 9,737 2,442 27.68%
-
NP to SH 8,295 7,797 12,821 13,058 9,737 2,015 32.69%
-
Tax Rate 18.98% 21.60% 23.68% 16.18% 27.19% 29.44% -
Total Cost 73,363 63,838 130,185 88,038 77,668 16,910 34.09%
-
Net Worth 95,160 90,237 85,468 75,131 64,776 0 -
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 2,796 2,795 - 2,797 2,800 - -
Div Payout % 33.71% 35.85% - 21.42% 28.76% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 95,160 90,237 85,468 75,131 64,776 0 -
NOSH 79,966 79,856 79,877 79,926 79,970 62,938 4.90%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.16% 10.88% 8.97% 12.92% 11.14% 12.62% -
ROE 8.72% 8.64% 15.00% 17.38% 15.03% 0.00% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 102.11 89.70 179.03 126.49 109.30 30.75 27.11%
EPS 10.37 9.76 16.05 16.34 12.18 3.20 26.49%
DPS 3.50 3.50 0.00 3.50 3.50 0.00 -
NAPS 1.19 1.13 1.07 0.94 0.81 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,926
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 102.07 89.54 178.76 126.37 109.26 24.19 33.34%
EPS 10.37 9.75 16.03 16.32 12.17 2.52 32.68%
DPS 3.50 3.49 0.00 3.50 3.50 0.00 -
NAPS 1.1895 1.128 1.0684 0.9391 0.8097 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 - -
Price 0.89 0.85 0.98 1.30 1.60 0.00 -
P/RPS 0.87 0.95 0.55 1.03 1.46 0.00 -
P/EPS 8.58 8.71 6.11 7.96 13.14 0.00 -
EY 11.66 11.49 16.38 12.57 7.61 0.00 -
DY 3.93 4.12 0.00 2.69 2.19 0.00 -
P/NAPS 0.75 0.75 0.92 1.38 1.98 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/01/11 11/02/10 25/02/09 04/02/08 15/02/07 - -
Price 0.92 0.92 0.92 1.29 1.48 0.00 -
P/RPS 0.90 1.03 0.51 1.02 1.35 0.00 -
P/EPS 8.87 9.42 5.73 7.90 12.16 0.00 -
EY 11.28 10.61 17.45 12.66 8.23 0.00 -
DY 3.80 3.80 0.00 2.71 2.36 0.00 -
P/NAPS 0.77 0.81 0.86 1.37 1.83 0.00 -

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
Post a Comment