[IMASPRO] YoY TTM Result on 31-Dec-2016 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
25-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 9.68%
YoY- -8.32%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 65,027 73,143 72,929 71,773 99,297 102,943 114,586 -9.00%
PBT 2,968 2,163 9,987 10,916 12,904 10,628 12,095 -20.86%
Tax -2,041 -1,061 -2,279 -1,759 -2,916 -1,966 -2,442 -2.94%
NP 927 1,102 7,708 9,157 9,988 8,662 9,653 -32.31%
-
NP to SH 927 1,102 7,708 9,157 9,988 8,662 9,653 -32.31%
-
Tax Rate 68.77% 49.05% 22.82% 16.11% 22.60% 18.50% 20.19% -
Total Cost 64,100 72,041 65,221 62,616 89,309 94,281 104,933 -7.88%
-
Net Worth 129,600 132,799 135,200 129,600 123,999 115,200 108,800 2.95%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 2,800 2,800 2,800 2,800 2,800 2,800 2,800 0.00%
Div Payout % 302.05% 254.08% 36.33% 30.58% 28.03% 32.33% 29.01% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 129,600 132,799 135,200 129,600 123,999 115,200 108,800 2.95%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 1.43% 1.51% 10.57% 12.76% 10.06% 8.41% 8.42% -
ROE 0.72% 0.83% 5.70% 7.07% 8.05% 7.52% 8.87% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 81.28 91.43 91.16 89.72 124.12 128.68 143.23 -9.00%
EPS 1.16 1.38 9.64 11.45 12.49 10.83 12.07 -32.30%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.62 1.66 1.69 1.62 1.55 1.44 1.36 2.95%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 81.28 91.43 91.16 89.72 124.12 128.68 143.23 -9.00%
EPS 1.16 1.38 9.64 11.45 12.49 10.83 12.07 -32.30%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.62 1.66 1.69 1.62 1.55 1.44 1.36 2.95%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.12 2.27 1.81 2.04 1.92 1.25 1.20 -
P/RPS 2.61 2.48 1.99 2.27 1.55 0.97 0.84 20.78%
P/EPS 182.96 164.79 18.79 17.82 15.38 11.54 9.95 62.42%
EY 0.55 0.61 5.32 5.61 6.50 8.66 10.06 -38.37%
DY 1.65 1.54 1.93 1.72 1.82 2.80 2.92 -9.07%
P/NAPS 1.31 1.37 1.07 1.26 1.24 0.87 0.88 6.85%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 20/02/20 29/01/19 07/02/18 25/01/17 04/02/16 12/02/15 28/01/14 -
Price 2.21 2.00 1.79 2.03 1.98 1.19 1.10 -
P/RPS 2.72 2.19 1.96 2.26 1.60 0.92 0.77 23.39%
P/EPS 190.72 145.19 18.58 17.74 15.86 10.99 9.12 65.94%
EY 0.52 0.69 5.38 5.64 6.31 9.10 10.97 -39.82%
DY 1.58 1.75 1.96 1.72 1.77 2.94 3.18 -10.99%
P/NAPS 1.36 1.20 1.06 1.25 1.28 0.83 0.81 9.01%

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