Highlights

[PICORP] QoQ Annualized Quarter Result on 2009-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 04-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -17.59%    YoY -     22.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 73,648 74,726 73,841 70,046 71,288 72,187 65,784 7.83%
  QoQ % -1.44% 1.20% 5.42% -1.74% -1.25% 9.73% -
  Horiz. % 111.95% 113.59% 112.25% 106.48% 108.37% 109.73% 100.00%
PBT 26,888 19,860 23,429 23,924 26,852 24,060 22,216 13.58%
  QoQ % 35.39% -15.23% -2.07% -10.90% 11.60% 8.30% -
  Horiz. % 121.03% 89.40% 105.46% 107.69% 120.87% 108.30% 100.00%
Tax -6,084 -5,498 -5,912 -6,634 -6,136 -6,748 -7,436 -12.53%
  QoQ % -10.66% 7.00% 10.88% -8.12% 9.07% 9.25% -
  Horiz. % 81.82% 73.94% 79.51% 89.21% 82.52% 90.75% 100.00%
NP 20,804 14,362 17,517 17,290 20,716 17,312 14,780 25.62%
  QoQ % 44.85% -18.01% 1.31% -16.54% 19.66% 17.13% -
  Horiz. % 140.76% 97.17% 118.52% 116.98% 140.16% 117.13% 100.00%
NP to SH 16,860 10,483 13,334 13,142 15,948 12,966 11,544 28.76%
  QoQ % 60.83% -21.39% 1.47% -17.59% 23.00% 12.32% -
  Horiz. % 146.05% 90.81% 115.51% 113.84% 138.15% 112.32% 100.00%
Tax Rate 22.63 % 27.68 % 25.23 % 27.73 % 22.85 % 28.05 % 33.47 % -22.98%
  QoQ % -18.24% 9.71% -9.02% 21.36% -18.54% -16.19% -
  Horiz. % 67.61% 82.70% 75.38% 82.85% 68.27% 83.81% 100.00%
Total Cost 52,844 60,364 56,324 52,756 50,572 54,875 51,004 2.39%
  QoQ % -12.46% 7.17% 6.76% 4.32% -7.84% 7.59% -
  Horiz. % 103.61% 118.35% 110.43% 103.44% 99.15% 107.59% 100.00%
Net Worth 92,203 85,674 85,534 85,422 84,968 85,562 78,709 11.14%
  QoQ % 7.62% 0.16% 0.13% 0.53% -0.69% 8.71% -
  Horiz. % 117.14% 108.85% 108.67% 108.53% 107.95% 108.71% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 11,071 11,141 16,690 - 12,373 10,756 -
  QoQ % 0.00% -0.63% -33.25% 0.00% 0.00% 15.03% -
  Horiz. % 0.00% 102.93% 103.57% 155.16% 0.00% 115.03% 100.00%
Div Payout % - % 105.62 % 83.55 % 127.00 % - % 95.43 % 93.18 % -
  QoQ % 0.00% 26.42% -34.21% 0.00% 0.00% 2.41% -
  Horiz. % 0.00% 113.35% 89.67% 136.30% 0.00% 102.41% 100.00%
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 92,203 85,674 85,534 85,422 84,968 85,562 78,709 11.14%
  QoQ % 7.62% 0.16% 0.13% 0.53% -0.69% 8.71% -
  Horiz. % 117.14% 108.85% 108.67% 108.53% 107.95% 108.71% 100.00%
NOSH 658,593 659,032 657,960 657,100 653,606 658,172 655,909 0.27%
  QoQ % -0.07% 0.16% 0.13% 0.53% -0.69% 0.35% -
  Horiz. % 100.41% 100.48% 100.31% 100.18% 99.65% 100.35% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 28.25 % 19.22 % 23.72 % 24.68 % 29.06 % 23.98 % 22.47 % 16.50%
  QoQ % 46.98% -18.97% -3.89% -15.07% 21.18% 6.72% -
  Horiz. % 125.72% 85.54% 105.56% 109.84% 129.33% 106.72% 100.00%
ROE 18.29 % 12.24 % 15.59 % 15.38 % 18.77 % 15.15 % 14.67 % 15.85%
  QoQ % 49.43% -21.49% 1.37% -18.06% 23.89% 3.27% -
  Horiz. % 124.68% 83.44% 106.27% 104.84% 127.95% 103.27% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 11.18 11.34 11.22 10.66 10.91 10.97 10.03 7.51%
  QoQ % -1.41% 1.07% 5.25% -2.29% -0.55% 9.37% -
  Horiz. % 111.47% 113.06% 111.86% 106.28% 108.77% 109.37% 100.00%
EPS 2.56 1.59 2.03 2.00 2.44 1.97 1.76 28.41%
  QoQ % 61.01% -21.67% 1.50% -18.03% 23.86% 11.93% -
  Horiz. % 145.45% 90.34% 115.34% 113.64% 138.64% 111.93% 100.00%
DPS 0.00 1.68 1.69 2.54 0.00 1.88 1.64 -
  QoQ % 0.00% -0.59% -33.46% 0.00% 0.00% 14.63% -
  Horiz. % 0.00% 102.44% 103.05% 154.88% 0.00% 114.63% 100.00%
NAPS 0.1400 0.1300 0.1300 0.1300 0.1300 0.1300 0.1200 10.83%
  QoQ % 7.69% 0.00% 0.00% 0.00% 0.00% 8.33% -
  Horiz. % 116.67% 108.33% 108.33% 108.33% 108.33% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 11.19 11.36 11.22 10.65 10.83 10.97 10.00 7.79%
  QoQ % -1.50% 1.25% 5.35% -1.66% -1.28% 9.70% -
  Horiz. % 111.90% 113.60% 112.20% 106.50% 108.30% 109.70% 100.00%
EPS 2.56 1.59 2.03 2.00 2.42 1.97 1.75 28.89%
  QoQ % 61.01% -21.67% 1.50% -17.36% 22.84% 12.57% -
  Horiz. % 146.29% 90.86% 116.00% 114.29% 138.29% 112.57% 100.00%
DPS 0.00 1.68 1.69 2.54 0.00 1.88 1.63 -
  QoQ % 0.00% -0.59% -33.46% 0.00% 0.00% 15.34% -
  Horiz. % 0.00% 103.07% 103.68% 155.83% 0.00% 115.34% 100.00%
NAPS 0.1401 0.1302 0.1300 0.1298 0.1291 0.1300 0.1196 11.13%
  QoQ % 7.60% 0.15% 0.15% 0.54% -0.69% 8.70% -
  Horiz. % 117.14% 108.86% 108.70% 108.53% 107.94% 108.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.2800 0.2700 0.3200 0.3600 0.4700 0.4700 0.5000 -
P/RPS 2.50 2.38 2.85 3.38 4.31 4.29 4.99 -36.95%
  QoQ % 5.04% -16.49% -15.68% -21.58% 0.47% -14.03% -
  Horiz. % 50.10% 47.70% 57.11% 67.74% 86.37% 85.97% 100.00%
P/EPS 10.94 16.97 15.79 18.00 19.26 23.86 28.41 -47.10%
  QoQ % -35.53% 7.47% -12.28% -6.54% -19.28% -16.02% -
  Horiz. % 38.51% 59.73% 55.58% 63.36% 67.79% 83.98% 100.00%
EY 9.14 5.89 6.33 5.56 5.19 4.19 3.52 89.03%
  QoQ % 55.18% -6.95% 13.85% 7.13% 23.87% 19.03% -
  Horiz. % 259.66% 167.33% 179.83% 157.95% 147.44% 119.03% 100.00%
DY 0.00 6.22 5.29 7.06 0.00 4.00 3.28 -
  QoQ % 0.00% 17.58% -25.07% 0.00% 0.00% 21.95% -
  Horiz. % 0.00% 189.63% 161.28% 215.24% 0.00% 121.95% 100.00%
P/NAPS 2.00 2.08 2.46 2.77 3.62 3.62 4.17 -38.76%
  QoQ % -3.85% -15.45% -11.19% -23.48% 0.00% -13.19% -
  Horiz. % 47.96% 49.88% 58.99% 66.43% 86.81% 86.81% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 13/11/09 04/08/09 11/05/09 27/02/09 06/11/08 -
Price 0.2500 0.2800 0.3100 0.3500 0.4200 0.4700 0.5000 -
P/RPS 2.24 2.47 2.76 3.28 3.85 4.29 4.99 -41.40%
  QoQ % -9.31% -10.51% -15.85% -14.81% -10.26% -14.03% -
  Horiz. % 44.89% 49.50% 55.31% 65.73% 77.15% 85.97% 100.00%
P/EPS 9.77 17.60 15.30 17.50 17.21 23.86 28.41 -50.95%
  QoQ % -44.49% 15.03% -12.57% 1.69% -27.87% -16.02% -
  Horiz. % 34.39% 61.95% 53.85% 61.60% 60.58% 83.98% 100.00%
EY 10.24 5.68 6.54 5.71 5.81 4.19 3.52 103.92%
  QoQ % 80.28% -13.15% 14.54% -1.72% 38.66% 19.03% -
  Horiz. % 290.91% 161.36% 185.80% 162.22% 165.06% 119.03% 100.00%
DY 0.00 6.00 5.46 7.26 0.00 4.00 3.28 -
  QoQ % 0.00% 9.89% -24.79% 0.00% 0.00% 21.95% -
  Horiz. % 0.00% 182.93% 166.46% 221.34% 0.00% 121.95% 100.00%
P/NAPS 1.79 2.15 2.38 2.69 3.23 3.62 4.17 -43.13%
  QoQ % -16.74% -9.66% -11.52% -16.72% -10.77% -13.19% -
  Horiz. % 42.93% 51.56% 57.07% 64.51% 77.46% 86.81% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers