[IMASPRO] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 29.62%
YoY- 34.32%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 82,144 108,454 109,184 101,949 73,824 82,768 74,625 1.61%
PBT 10,660 12,373 12,457 9,279 6,941 10,152 10,700 -0.06%
Tax -2,430 -2,345 -2,574 -1,988 -1,513 -1,961 -2,287 1.01%
NP 8,230 10,028 9,883 7,291 5,428 8,191 8,413 -0.36%
-
NP to SH 8,230 10,028 9,883 7,291 5,428 8,191 8,413 -0.36%
-
Tax Rate 22.80% 18.95% 20.66% 21.42% 21.80% 19.32% 21.37% -
Total Cost 73,914 98,426 99,301 94,658 68,396 74,577 66,212 1.84%
-
Net Worth 123,199 116,800 108,800 101,599 96,800 93,722 89,709 5.42%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 2,800 2,800 2,800 2,800 2,800 2,796 2,795 0.02%
Div Payout % 34.02% 27.92% 28.33% 38.40% 51.58% 34.14% 33.22% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 123,199 116,800 108,800 101,599 96,800 93,722 89,709 5.42%
NOSH 80,000 80,000 80,000 80,000 80,000 80,104 80,098 -0.02%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.02% 9.25% 9.05% 7.15% 7.35% 9.90% 11.27% -
ROE 6.68% 8.59% 9.08% 7.18% 5.61% 8.74% 9.38% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 102.68 135.57 136.48 127.44 92.28 103.32 93.17 1.63%
EPS 10.29 12.54 12.35 9.11 6.79 10.23 10.50 -0.33%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.54 1.46 1.36 1.27 1.21 1.17 1.12 5.44%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 102.68 135.57 136.48 127.44 92.28 103.46 93.28 1.61%
EPS 10.29 12.54 12.35 9.11 6.79 10.24 10.52 -0.36%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.49 0.04%
NAPS 1.54 1.46 1.36 1.27 1.21 1.1715 1.1214 5.42%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.02 1.85 1.20 0.855 0.88 0.88 0.83 -
P/RPS 1.97 1.36 0.88 0.67 0.95 0.85 0.89 14.14%
P/EPS 19.64 14.76 9.71 9.38 12.97 8.61 7.90 16.37%
EY 5.09 6.78 10.29 10.66 7.71 11.62 12.65 -14.06%
DY 1.73 1.89 2.92 4.09 3.98 3.98 4.22 -13.79%
P/NAPS 1.31 1.27 0.88 0.67 0.73 0.75 0.74 9.97%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 27/05/15 28/05/14 22/05/13 21/05/12 26/05/11 26/05/10 -
Price 2.15 1.63 1.20 0.90 0.83 0.93 0.85 -
P/RPS 2.09 1.20 0.88 0.71 0.90 0.90 0.91 14.84%
P/EPS 20.90 13.00 9.71 9.88 12.23 9.10 8.09 17.12%
EY 4.78 7.69 10.29 10.13 8.17 11.00 12.36 -14.63%
DY 1.63 2.15 2.92 3.89 4.22 3.76 4.12 -14.30%
P/NAPS 1.40 1.12 0.88 0.71 0.69 0.79 0.76 10.70%

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