[IMASPRO] YoY TTM Result on 31-Dec-2011 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -19.79%
YoY- -31.56%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 102,943 114,586 85,932 74,935 81,658 71,635 143,006 -5.32%
PBT 10,628 12,095 7,195 7,169 10,238 9,945 16,800 -7.34%
Tax -1,966 -2,442 -1,570 -1,492 -1,943 -2,148 -3,979 -11.08%
NP 8,662 9,653 5,625 5,677 8,295 7,797 12,821 -6.32%
-
NP to SH 8,662 9,653 5,625 5,677 8,295 7,797 12,821 -6.32%
-
Tax Rate 18.50% 20.19% 21.82% 20.81% 18.98% 21.60% 23.68% -
Total Cost 94,281 104,933 80,307 69,258 73,363 63,838 130,185 -5.23%
-
Net Worth 115,200 108,800 101,599 98,204 95,160 90,237 85,468 5.09%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 2,800 2,800 2,800 2,800 2,796 2,795 - -
Div Payout % 32.33% 29.01% 49.78% 49.32% 33.71% 35.85% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 115,200 108,800 101,599 98,204 95,160 90,237 85,468 5.09%
NOSH 80,000 80,000 80,000 79,841 79,966 79,856 79,877 0.02%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 8.41% 8.42% 6.55% 7.58% 10.16% 10.88% 8.97% -
ROE 7.52% 8.87% 5.54% 5.78% 8.72% 8.64% 15.00% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 128.68 143.23 107.42 93.85 102.11 89.70 179.03 -5.35%
EPS 10.83 12.07 7.03 7.11 10.37 9.76 16.05 -6.34%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 0.00 -
NAPS 1.44 1.36 1.27 1.23 1.19 1.13 1.07 5.07%
Adjusted Per Share Value based on latest NOSH - 79,841
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 128.68 143.23 107.42 93.67 102.07 89.54 178.76 -5.32%
EPS 10.83 12.07 7.03 7.10 10.37 9.75 16.03 -6.32%
DPS 3.50 3.50 3.50 3.50 3.50 3.49 0.00 -
NAPS 1.44 1.36 1.27 1.2276 1.1895 1.128 1.0684 5.09%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.25 1.20 0.85 0.83 0.89 0.85 0.98 -
P/RPS 0.97 0.84 0.79 0.88 0.87 0.95 0.55 9.91%
P/EPS 11.54 9.95 12.09 11.67 8.58 8.71 6.11 11.17%
EY 8.66 10.06 8.27 8.57 11.66 11.49 16.38 -10.07%
DY 2.80 2.92 4.12 4.22 3.93 4.12 0.00 -
P/NAPS 0.87 0.88 0.67 0.67 0.75 0.75 0.92 -0.92%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 12/02/15 28/01/14 06/02/13 23/02/12 28/01/11 11/02/10 25/02/09 -
Price 1.19 1.10 0.885 0.85 0.92 0.92 0.92 -
P/RPS 0.92 0.77 0.82 0.91 0.90 1.03 0.51 10.32%
P/EPS 10.99 9.12 12.59 11.95 8.87 9.42 5.73 11.45%
EY 9.10 10.97 7.94 8.37 11.28 10.61 17.45 -10.27%
DY 2.94 3.18 3.95 4.12 3.80 3.80 0.00 -
P/NAPS 0.83 0.81 0.70 0.69 0.77 0.81 0.86 -0.58%

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