Highlights

[PICORP] QoQ Annualized Quarter Result on 2012-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -9.91%    YoY -     14.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 92,396 89,379 86,294 96,300 93,748 88,796 87,898 3.38%
  QoQ % 3.38% 3.57% -10.39% 2.72% 5.58% 1.02% -
  Horiz. % 105.12% 101.68% 98.18% 109.56% 106.65% 101.02% 100.00%
PBT 36,552 19,217 16,060 28,102 29,956 22,604 25,697 26.45%
  QoQ % 90.21% 19.66% -42.85% -6.19% 32.53% -12.04% -
  Horiz. % 142.24% 74.78% 62.50% 109.36% 116.57% 87.96% 100.00%
Tax -6,224 -7,140 -7,034 -8,014 -8,408 -7,668 -7,413 -10.99%
  QoQ % 12.83% -1.50% 12.22% 4.69% -9.65% -3.44% -
  Horiz. % 83.96% 96.31% 94.89% 108.10% 113.42% 103.44% 100.00%
NP 30,328 12,077 9,025 20,088 21,548 14,936 18,284 40.08%
  QoQ % 151.12% 33.81% -55.07% -6.78% 44.27% -18.31% -
  Horiz. % 165.87% 66.05% 49.36% 109.87% 117.85% 81.69% 100.00%
NP to SH 19,520 7,823 4,817 14,392 15,976 9,234 13,302 29.10%
  QoQ % 149.52% 62.39% -66.53% -9.91% 73.01% -30.59% -
  Horiz. % 146.74% 58.81% 36.21% 108.19% 120.10% 69.41% 100.00%
Tax Rate 17.03 % 37.15 % 43.80 % 28.52 % 28.07 % 33.92 % 28.85 % -29.61%
  QoQ % -54.16% -15.18% 53.58% 1.60% -17.25% 17.57% -
  Horiz. % 59.03% 128.77% 151.82% 98.86% 97.30% 117.57% 100.00%
Total Cost 62,068 77,302 77,269 76,212 72,200 73,860 69,614 -7.36%
  QoQ % -19.71% 0.04% 1.39% 5.56% -2.25% 6.10% -
  Horiz. % 89.16% 111.04% 111.00% 109.48% 103.71% 106.10% 100.00%
Net Worth 105,513 98,609 98,536 105,629 98,213 98,935 98,441 4.73%
  QoQ % 7.00% 0.07% -6.71% 7.55% -0.73% 0.50% -
  Horiz. % 107.18% 100.17% 100.10% 107.30% 99.77% 100.50% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 4,996 - - - 7,387 4,462 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 65.53% -
  Horiz. % 0.00% 111.96% 0.00% 0.00% 0.00% 165.53% 100.00%
Div Payout % - % 63.87 % - % - % - % 80.00 % 33.55 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 138.45% -
  Horiz. % 0.00% 190.37% 0.00% 0.00% 0.00% 238.45% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 105,513 98,609 98,536 105,629 98,213 98,935 98,441 4.73%
  QoQ % 7.00% 0.07% -6.71% 7.55% -0.73% 0.50% -
  Horiz. % 107.18% 100.17% 100.10% 107.30% 99.77% 100.50% 100.00%
NOSH 659,459 657,394 656,909 660,183 654,754 659,571 656,274 0.32%
  QoQ % 0.31% 0.07% -0.50% 0.83% -0.73% 0.50% -
  Horiz. % 100.49% 100.17% 100.10% 100.60% 99.77% 100.50% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 32.82 % 13.51 % 10.46 % 20.86 % 22.99 % 16.82 % 20.80 % 35.50%
  QoQ % 142.93% 29.16% -49.86% -9.26% 36.68% -19.13% -
  Horiz. % 157.79% 64.95% 50.29% 100.29% 110.53% 80.87% 100.00%
ROE 18.50 % 7.93 % 4.89 % 13.63 % 16.27 % 9.33 % 13.51 % 23.29%
  QoQ % 133.29% 62.17% -64.12% -16.23% 74.38% -30.94% -
  Horiz. % 136.94% 58.70% 36.20% 100.89% 120.43% 69.06% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 14.01 13.60 13.14 14.59 14.32 13.46 13.39 3.06%
  QoQ % 3.01% 3.50% -9.94% 1.89% 6.39% 0.52% -
  Horiz. % 104.63% 101.57% 98.13% 108.96% 106.95% 100.52% 100.00%
EPS 2.96 1.19 0.73 2.18 2.44 1.40 2.03 28.56%
  QoQ % 148.74% 63.01% -66.51% -10.66% 74.29% -31.03% -
  Horiz. % 145.81% 58.62% 35.96% 107.39% 120.20% 68.97% 100.00%
DPS 0.00 0.76 0.00 0.00 0.00 1.12 0.68 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 64.71% -
  Horiz. % 0.00% 111.76% 0.00% 0.00% 0.00% 164.71% 100.00%
NAPS 0.1600 0.1500 0.1500 0.1600 0.1500 0.1500 0.1500 4.39%
  QoQ % 6.67% 0.00% -6.25% 6.67% 0.00% 0.00% -
  Horiz. % 106.67% 100.00% 100.00% 106.67% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 14.04 13.58 13.11 14.64 14.25 13.49 13.36 3.36%
  QoQ % 3.39% 3.59% -10.45% 2.74% 5.63% 0.97% -
  Horiz. % 105.09% 101.65% 98.13% 109.58% 106.66% 100.97% 100.00%
EPS 2.97 1.19 0.73 2.19 2.43 1.40 2.02 29.27%
  QoQ % 149.58% 63.01% -66.67% -9.88% 73.57% -30.69% -
  Horiz. % 147.03% 58.91% 36.14% 108.42% 120.30% 69.31% 100.00%
DPS 0.00 0.76 0.00 0.00 0.00 1.12 0.68 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 64.71% -
  Horiz. % 0.00% 111.76% 0.00% 0.00% 0.00% 164.71% 100.00%
NAPS 0.1604 0.1499 0.1498 0.1605 0.1493 0.1504 0.1496 4.75%
  QoQ % 7.00% 0.07% -6.67% 7.50% -0.73% 0.53% -
  Horiz. % 107.22% 100.20% 100.13% 107.29% 99.80% 100.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.1450 0.1600 0.1700 0.1700 0.2000 0.2200 0.1800 -
P/RPS 1.03 1.18 1.29 1.17 1.40 1.63 1.34 -16.08%
  QoQ % -12.71% -8.53% 10.26% -16.43% -14.11% 21.64% -
  Horiz. % 76.87% 88.06% 96.27% 87.31% 104.48% 121.64% 100.00%
P/EPS 4.90 13.45 23.18 7.80 8.20 15.71 8.88 -32.70%
  QoQ % -63.57% -41.98% 197.18% -4.88% -47.80% 76.91% -
  Horiz. % 55.18% 151.46% 261.04% 87.84% 92.34% 176.91% 100.00%
EY 20.41 7.44 4.31 12.82 12.20 6.36 11.26 48.61%
  QoQ % 174.33% 72.62% -66.38% 5.08% 91.82% -43.52% -
  Horiz. % 181.26% 66.07% 38.28% 113.85% 108.35% 56.48% 100.00%
DY 0.00 4.75 0.00 0.00 0.00 5.09 3.78 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 34.66% -
  Horiz. % 0.00% 125.66% 0.00% 0.00% 0.00% 134.66% 100.00%
P/NAPS 0.91 1.07 1.13 1.06 1.33 1.47 1.20 -16.83%
  QoQ % -14.95% -5.31% 6.60% -20.30% -9.52% 22.50% -
  Horiz. % 75.83% 89.17% 94.17% 88.33% 110.83% 122.50% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 30/05/12 29/02/12 17/11/11 -
Price 0.1600 0.1350 0.1600 0.1700 0.1800 0.2200 0.2200 -
P/RPS 1.14 0.99 1.22 1.17 1.26 1.63 1.64 -21.51%
  QoQ % 15.15% -18.85% 4.27% -7.14% -22.70% -0.61% -
  Horiz. % 69.51% 60.37% 74.39% 71.34% 76.83% 99.39% 100.00%
P/EPS 5.41 11.34 21.82 7.80 7.38 15.71 10.85 -37.09%
  QoQ % -52.29% -48.03% 179.74% 5.69% -53.02% 44.79% -
  Horiz. % 49.86% 104.52% 201.11% 71.89% 68.02% 144.79% 100.00%
EY 18.50 8.81 4.58 12.82 13.56 6.36 9.21 59.13%
  QoQ % 109.99% 92.36% -64.27% -5.46% 113.21% -30.94% -
  Horiz. % 200.87% 95.66% 49.73% 139.20% 147.23% 69.06% 100.00%
DY 0.00 5.63 0.00 0.00 0.00 5.09 3.09 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 64.72% -
  Horiz. % 0.00% 182.20% 0.00% 0.00% 0.00% 164.72% 100.00%
P/NAPS 1.00 0.90 1.07 1.06 1.20 1.47 1.47 -22.63%
  QoQ % 11.11% -15.89% 0.94% -11.67% -18.37% 0.00% -
  Horiz. % 68.03% 61.22% 72.79% 72.11% 81.63% 100.00% 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.
 


 

375  384  489  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.36-0.005 
 SAPNRG-WA 0.145+0.01 
 ORION 0.205+0.015 
 DESTINI 0.34+0.025 
 PUC 0.105-0.005 
 IRIS 0.15+0.01 
 APFT 0.02+0.005 
 ARMADA 0.20+0.01 
 HSI-C3V 0.125+0.02 
 DAYANG 1.62-0.09 
Partners & Brokers