[IMASPRO] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 13.48%
YoY- -39.19%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 85,932 74,935 81,658 71,635 143,006 101,096 87,405 -0.28%
PBT 7,195 7,169 10,238 9,945 16,800 15,578 13,373 -9.80%
Tax -1,570 -1,492 -1,943 -2,148 -3,979 -2,520 -3,636 -13.05%
NP 5,625 5,677 8,295 7,797 12,821 13,058 9,737 -8.73%
-
NP to SH 5,625 5,677 8,295 7,797 12,821 13,058 9,737 -8.73%
-
Tax Rate 21.82% 20.81% 18.98% 21.60% 23.68% 16.18% 27.19% -
Total Cost 80,307 69,258 73,363 63,838 130,185 88,038 77,668 0.55%
-
Net Worth 101,599 98,204 95,160 90,237 85,468 75,131 64,776 7.78%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,800 2,800 2,796 2,795 - 2,797 2,800 0.00%
Div Payout % 49.78% 49.32% 33.71% 35.85% - 21.42% 28.76% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 101,599 98,204 95,160 90,237 85,468 75,131 64,776 7.78%
NOSH 80,000 79,841 79,966 79,856 79,877 79,926 79,970 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.55% 7.58% 10.16% 10.88% 8.97% 12.92% 11.14% -
ROE 5.54% 5.78% 8.72% 8.64% 15.00% 17.38% 15.03% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 107.42 93.85 102.11 89.70 179.03 126.49 109.30 -0.28%
EPS 7.03 7.11 10.37 9.76 16.05 16.34 12.18 -8.74%
DPS 3.50 3.50 3.50 3.50 0.00 3.50 3.50 0.00%
NAPS 1.27 1.23 1.19 1.13 1.07 0.94 0.81 7.77%
Adjusted Per Share Value based on latest NOSH - 79,856
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 107.42 93.67 102.07 89.54 178.76 126.37 109.26 -0.28%
EPS 7.03 7.10 10.37 9.75 16.03 16.32 12.17 -8.73%
DPS 3.50 3.50 3.50 3.49 0.00 3.50 3.50 0.00%
NAPS 1.27 1.2276 1.1895 1.128 1.0684 0.9391 0.8097 7.78%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.85 0.83 0.89 0.85 0.98 1.30 1.60 -
P/RPS 0.79 0.88 0.87 0.95 0.55 1.03 1.46 -9.72%
P/EPS 12.09 11.67 8.58 8.71 6.11 7.96 13.14 -1.37%
EY 8.27 8.57 11.66 11.49 16.38 12.57 7.61 1.39%
DY 4.12 4.22 3.93 4.12 0.00 2.69 2.19 11.09%
P/NAPS 0.67 0.67 0.75 0.75 0.92 1.38 1.98 -16.50%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 06/02/13 23/02/12 28/01/11 11/02/10 25/02/09 04/02/08 15/02/07 -
Price 0.885 0.85 0.92 0.92 0.92 1.29 1.48 -
P/RPS 0.82 0.91 0.90 1.03 0.51 1.02 1.35 -7.96%
P/EPS 12.59 11.95 8.87 9.42 5.73 7.90 12.16 0.58%
EY 7.94 8.37 11.28 10.61 17.45 12.66 8.23 -0.59%
DY 3.95 4.12 3.80 3.80 0.00 2.71 2.36 8.95%
P/NAPS 0.70 0.69 0.77 0.81 0.86 1.37 1.83 -14.78%

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