[IMASPRO] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 13.77%
YoY- 71.61%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 71,773 99,297 102,943 114,586 85,932 74,935 81,658 -2.12%
PBT 10,916 12,904 10,628 12,095 7,195 7,169 10,238 1.07%
Tax -1,759 -2,916 -1,966 -2,442 -1,570 -1,492 -1,943 -1.64%
NP 9,157 9,988 8,662 9,653 5,625 5,677 8,295 1.65%
-
NP to SH 9,157 9,988 8,662 9,653 5,625 5,677 8,295 1.65%
-
Tax Rate 16.11% 22.60% 18.50% 20.19% 21.82% 20.81% 18.98% -
Total Cost 62,616 89,309 94,281 104,933 80,307 69,258 73,363 -2.60%
-
Net Worth 129,600 123,999 115,200 108,800 101,599 98,204 95,160 5.27%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 2,800 2,800 2,800 2,800 2,800 2,800 2,796 0.02%
Div Payout % 30.58% 28.03% 32.33% 29.01% 49.78% 49.32% 33.71% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 129,600 123,999 115,200 108,800 101,599 98,204 95,160 5.27%
NOSH 80,000 80,000 80,000 80,000 80,000 79,841 79,966 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.76% 10.06% 8.41% 8.42% 6.55% 7.58% 10.16% -
ROE 7.07% 8.05% 7.52% 8.87% 5.54% 5.78% 8.72% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 89.72 124.12 128.68 143.23 107.42 93.85 102.11 -2.13%
EPS 11.45 12.49 10.83 12.07 7.03 7.11 10.37 1.66%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.62 1.55 1.44 1.36 1.27 1.23 1.19 5.27%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 89.72 124.12 128.68 143.23 107.42 93.67 102.07 -2.12%
EPS 11.45 12.49 10.83 12.07 7.03 7.10 10.37 1.66%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.62 1.55 1.44 1.36 1.27 1.2276 1.1895 5.27%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.04 1.92 1.25 1.20 0.85 0.83 0.89 -
P/RPS 2.27 1.55 0.97 0.84 0.79 0.88 0.87 17.31%
P/EPS 17.82 15.38 11.54 9.95 12.09 11.67 8.58 12.94%
EY 5.61 6.50 8.66 10.06 8.27 8.57 11.66 -11.46%
DY 1.72 1.82 2.80 2.92 4.12 4.22 3.93 -12.85%
P/NAPS 1.26 1.24 0.87 0.88 0.67 0.67 0.75 9.02%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 25/01/17 04/02/16 12/02/15 28/01/14 06/02/13 23/02/12 28/01/11 -
Price 2.03 1.98 1.19 1.10 0.885 0.85 0.92 -
P/RPS 2.26 1.60 0.92 0.77 0.82 0.91 0.90 16.56%
P/EPS 17.74 15.86 10.99 9.12 12.59 11.95 8.87 12.23%
EY 5.64 6.31 9.10 10.97 7.94 8.37 11.28 -10.90%
DY 1.72 1.77 2.94 3.18 3.95 4.12 3.80 -12.36%
P/NAPS 1.25 1.28 0.83 0.81 0.70 0.69 0.77 8.40%

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