Highlights

[PICORP] QoQ Annualized Quarter Result on 2013-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -13.70%    YoY -     17.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 79,244 96,807 93,154 90,506 92,396 89,379 86,294 -5.53%
  QoQ % -18.14% 3.92% 2.93% -2.05% 3.38% 3.57% -
  Horiz. % 91.83% 112.18% 107.95% 104.88% 107.07% 103.57% 100.00%
PBT 15,168 32,926 31,269 32,378 36,552 19,217 16,060 -3.74%
  QoQ % -53.93% 5.30% -3.42% -11.42% 90.21% 19.66% -
  Horiz. % 94.45% 205.02% 194.70% 201.61% 227.60% 119.66% 100.00%
Tax -6,180 -9,162 -7,284 -6,370 -6,224 -7,140 -7,034 -8.28%
  QoQ % 32.55% -25.78% -14.35% -2.35% 12.83% -1.50% -
  Horiz. % 87.85% 130.24% 103.54% 90.55% 88.48% 101.50% 100.00%
NP 8,988 23,764 23,985 26,008 30,328 12,077 9,025 -0.28%
  QoQ % -62.18% -0.92% -7.78% -14.24% 151.12% 33.81% -
  Horiz. % 99.59% 263.30% 265.76% 288.17% 336.03% 133.81% 100.00%
NP to SH 5,512 15,846 15,672 16,846 19,520 7,823 4,817 9.41%
  QoQ % -65.22% 1.11% -6.97% -13.70% 149.52% 62.39% -
  Horiz. % 114.42% 328.94% 325.33% 349.70% 405.20% 162.39% 100.00%
Tax Rate 40.74 % 27.83 % 23.29 % 19.67 % 17.03 % 37.15 % 43.80 % -4.72%
  QoQ % 46.39% 19.49% 18.40% 15.50% -54.16% -15.18% -
  Horiz. % 93.01% 63.54% 53.17% 44.91% 38.88% 84.82% 100.00%
Total Cost 70,256 73,043 69,169 64,498 62,068 77,302 77,269 -6.15%
  QoQ % -3.82% 5.60% 7.24% 3.92% -19.71% 0.04% -
  Horiz. % 90.92% 94.53% 89.52% 83.47% 80.33% 100.04% 100.00%
Net Worth 111,552 112,011 105,063 111,867 105,513 98,609 98,536 8.63%
  QoQ % -0.41% 6.61% -6.08% 6.02% 7.00% 0.07% -
  Horiz. % 113.21% 113.67% 106.62% 113.53% 107.08% 100.07% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 8,960 11,907 17,898 - 4,996 - -
  QoQ % 0.00% -24.74% -33.48% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 179.35% 238.33% 358.25% 0.00% 100.00% -
Div Payout % - % 56.55 % 75.98 % 106.25 % - % 63.87 % - % -
  QoQ % 0.00% -25.57% -28.49% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 88.54% 118.96% 166.35% 0.00% 100.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 111,552 112,011 105,063 111,867 105,513 98,609 98,536 8.63%
  QoQ % -0.41% 6.61% -6.08% 6.02% 7.00% 0.07% -
  Horiz. % 113.21% 113.67% 106.62% 113.53% 107.08% 100.07% 100.00%
NOSH 656,190 658,888 656,648 658,046 659,459 657,394 656,909 -0.07%
  QoQ % -0.41% 0.34% -0.21% -0.21% 0.31% 0.07% -
  Horiz. % 99.89% 100.30% 99.96% 100.17% 100.39% 100.07% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.34 % 24.55 % 25.75 % 28.74 % 32.82 % 13.51 % 10.46 % 5.54%
  QoQ % -53.81% -4.66% -10.40% -12.43% 142.93% 29.16% -
  Horiz. % 108.41% 234.70% 246.18% 274.76% 313.77% 129.16% 100.00%
ROE 4.94 % 14.15 % 14.92 % 15.06 % 18.50 % 7.93 % 4.89 % 0.68%
  QoQ % -65.09% -5.16% -0.93% -18.59% 133.29% 62.17% -
  Horiz. % 101.02% 289.37% 305.11% 307.98% 378.32% 162.17% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.08 14.69 14.19 13.75 14.01 13.60 13.14 -5.46%
  QoQ % -17.77% 3.52% 3.20% -1.86% 3.01% 3.50% -
  Horiz. % 91.93% 111.80% 107.99% 104.64% 106.62% 103.50% 100.00%
EPS 0.84 2.41 2.39 2.56 2.96 1.19 0.73 9.82%
  QoQ % -65.15% 0.84% -6.64% -13.51% 148.74% 63.01% -
  Horiz. % 115.07% 330.14% 327.40% 350.68% 405.48% 163.01% 100.00%
DPS 0.00 1.36 1.81 2.72 0.00 0.76 0.00 -
  QoQ % 0.00% -24.86% -33.46% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 178.95% 238.16% 357.89% 0.00% 100.00% -
NAPS 0.1700 0.1700 0.1600 0.1700 0.1600 0.1500 0.1500 8.71%
  QoQ % 0.00% 6.25% -5.88% 6.25% 6.67% 0.00% -
  Horiz. % 113.33% 113.33% 106.67% 113.33% 106.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.04 14.71 14.16 13.75 14.04 13.58 13.11 -5.52%
  QoQ % -18.15% 3.88% 2.98% -2.07% 3.39% 3.59% -
  Horiz. % 91.84% 112.20% 108.01% 104.88% 107.09% 103.59% 100.00%
EPS 0.84 2.41 2.38 2.56 2.97 1.19 0.73 9.82%
  QoQ % -65.15% 1.26% -7.03% -13.80% 149.58% 63.01% -
  Horiz. % 115.07% 330.14% 326.03% 350.68% 406.85% 163.01% 100.00%
DPS 0.00 1.36 1.81 2.72 0.00 0.76 0.00 -
  QoQ % 0.00% -24.86% -33.46% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 178.95% 238.16% 357.89% 0.00% 100.00% -
NAPS 0.1695 0.1702 0.1597 0.1700 0.1604 0.1499 0.1498 8.59%
  QoQ % -0.41% 6.57% -6.06% 5.99% 7.00% 0.07% -
  Horiz. % 113.15% 113.62% 106.61% 113.48% 107.08% 100.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.2850 0.1700 0.1450 0.1400 0.1450 0.1600 0.1700 -
P/RPS 2.36 1.16 1.02 1.02 1.03 1.18 1.29 49.64%
  QoQ % 103.45% 13.73% 0.00% -0.97% -12.71% -8.53% -
  Horiz. % 182.95% 89.92% 79.07% 79.07% 79.84% 91.47% 100.00%
P/EPS 33.93 7.07 6.08 5.47 4.90 13.45 23.18 28.95%
  QoQ % 379.92% 16.28% 11.15% 11.63% -63.57% -41.98% -
  Horiz. % 146.38% 30.50% 26.23% 23.60% 21.14% 58.02% 100.00%
EY 2.95 14.15 16.46 18.29 20.41 7.44 4.31 -22.35%
  QoQ % -79.15% -14.03% -10.01% -10.39% 174.33% 72.62% -
  Horiz. % 68.45% 328.31% 381.90% 424.36% 473.55% 172.62% 100.00%
DY 0.00 8.00 12.51 19.43 0.00 4.75 0.00 -
  QoQ % 0.00% -36.05% -35.62% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 168.42% 263.37% 409.05% 0.00% 100.00% -
P/NAPS 1.68 1.00 0.91 0.82 0.91 1.07 1.13 30.29%
  QoQ % 68.00% 9.89% 10.98% -9.89% -14.95% -5.31% -
  Horiz. % 148.67% 88.50% 80.53% 72.57% 80.53% 94.69% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 15/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.2850 0.2150 0.1750 0.1400 0.1600 0.1350 0.1600 -
P/RPS 2.36 1.46 1.23 1.02 1.14 0.99 1.22 55.31%
  QoQ % 61.64% 18.70% 20.59% -10.53% 15.15% -18.85% -
  Horiz. % 193.44% 119.67% 100.82% 83.61% 93.44% 81.15% 100.00%
P/EPS 33.93 8.94 7.33 5.47 5.41 11.34 21.82 34.26%
  QoQ % 279.53% 21.96% 34.00% 1.11% -52.29% -48.03% -
  Horiz. % 155.50% 40.97% 33.59% 25.07% 24.79% 51.97% 100.00%
EY 2.95 11.19 13.64 18.29 18.50 8.81 4.58 -25.44%
  QoQ % -73.64% -17.96% -25.42% -1.14% 109.99% 92.36% -
  Horiz. % 64.41% 244.32% 297.82% 399.35% 403.93% 192.36% 100.00%
DY 0.00 6.33 10.36 19.43 0.00 5.63 0.00 -
  QoQ % 0.00% -38.90% -46.68% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.43% 184.01% 345.12% 0.00% 100.00% -
P/NAPS 1.68 1.26 1.09 0.82 1.00 0.90 1.07 35.13%
  QoQ % 33.33% 15.60% 32.93% -18.00% 11.11% -15.89% -
  Horiz. % 157.01% 117.76% 101.87% 76.64% 93.46% 84.11% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
5. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
6. Jaks Resources - 1200MW power to fire up Soon ! DK66
7. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
8. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
Partners & Brokers