[IMASPRO] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -2.01%
YoY- -15.88%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 55,338 73,228 58,143 65,027 73,143 72,929 71,773 -4.23%
PBT 3,492 17,005 6,485 2,968 2,163 9,987 10,916 -17.29%
Tax -11,556 -7,080 -4,083 -2,041 -1,061 -2,279 -1,759 36.83%
NP -8,064 9,925 2,402 927 1,102 7,708 9,157 -
-
NP to SH -8,190 9,925 2,402 927 1,102 7,708 9,157 -
-
Tax Rate 330.93% 41.63% 62.96% 68.77% 49.05% 22.82% 16.11% -
Total Cost 63,402 63,303 55,741 64,100 72,041 65,221 62,616 0.20%
-
Net Worth 126,400 136,800 130,399 129,600 132,799 135,200 129,600 -0.41%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 2,800 2,800 2,800 2,800 2,800 2,800 2,800 0.00%
Div Payout % 0.00% 28.21% 116.57% 302.05% 254.08% 36.33% 30.58% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 126,400 136,800 130,399 129,600 132,799 135,200 129,600 -0.41%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -14.57% 13.55% 4.13% 1.43% 1.51% 10.57% 12.76% -
ROE -6.48% 7.26% 1.84% 0.72% 0.83% 5.70% 7.07% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 69.17 91.54 72.68 81.28 91.43 91.16 89.72 -4.24%
EPS -10.24 12.41 3.00 1.16 1.38 9.64 11.45 -
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.58 1.71 1.63 1.62 1.66 1.69 1.62 -0.41%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 69.17 91.54 72.68 81.28 91.43 91.16 89.72 -4.24%
EPS -10.24 12.41 3.00 1.16 1.38 9.64 11.45 -
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.58 1.71 1.63 1.62 1.66 1.69 1.62 -0.41%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 5.85 2.48 2.02 2.12 2.27 1.81 2.04 -
P/RPS 8.46 2.71 2.78 2.61 2.48 1.99 2.27 24.50%
P/EPS -57.14 19.99 67.28 182.96 164.79 18.79 17.82 -
EY -1.75 5.00 1.49 0.55 0.61 5.32 5.61 -
DY 0.60 1.41 1.73 1.65 1.54 1.93 1.72 -16.09%
P/NAPS 3.70 1.45 1.24 1.31 1.37 1.07 1.26 19.65%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 23/02/22 03/02/21 20/02/20 29/01/19 07/02/18 25/01/17 -
Price 5.94 2.33 2.03 2.21 2.00 1.79 2.03 -
P/RPS 8.59 2.55 2.79 2.72 2.19 1.96 2.26 24.91%
P/EPS -58.02 18.78 67.61 190.72 145.19 18.58 17.74 -
EY -1.72 5.32 1.48 0.52 0.69 5.38 5.64 -
DY 0.59 1.50 1.72 1.58 1.75 1.96 1.72 -16.32%
P/NAPS 3.76 1.36 1.25 1.36 1.20 1.06 1.25 20.13%

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