Highlights

[PICORP] QoQ Annualized Quarter Result on 2009-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 13-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     1.47%    YoY -     15.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 79,736 73,648 74,726 73,841 70,046 71,288 72,187 6.87%
  QoQ % 8.27% -1.44% 1.20% 5.42% -1.74% -1.25% -
  Horiz. % 110.46% 102.02% 103.52% 102.29% 97.03% 98.75% 100.00%
PBT -434 26,888 19,860 23,429 23,924 26,852 24,060 -
  QoQ % -101.61% 35.39% -15.23% -2.07% -10.90% 11.60% -
  Horiz. % -1.80% 111.75% 82.54% 97.38% 99.43% 111.60% 100.00%
Tax -6,252 -6,084 -5,498 -5,912 -6,634 -6,136 -6,748 -4.98%
  QoQ % -2.76% -10.66% 7.00% 10.88% -8.12% 9.07% -
  Horiz. % 92.65% 90.16% 81.48% 87.61% 98.31% 90.93% 100.00%
NP -6,686 20,804 14,362 17,517 17,290 20,716 17,312 -
  QoQ % -132.14% 44.85% -18.01% 1.31% -16.54% 19.66% -
  Horiz. % -38.62% 120.17% 82.96% 101.19% 99.87% 119.66% 100.00%
NP to SH -1,180 16,860 10,483 13,334 13,142 15,948 12,966 -
  QoQ % -107.00% 60.83% -21.39% 1.47% -17.59% 23.00% -
  Horiz. % -9.10% 130.03% 80.85% 102.84% 101.36% 123.00% 100.00%
Tax Rate - % 22.63 % 27.68 % 25.23 % 27.73 % 22.85 % 28.05 % -
  QoQ % 0.00% -18.24% 9.71% -9.02% 21.36% -18.54% -
  Horiz. % 0.00% 80.68% 98.68% 89.95% 98.86% 81.46% 100.00%
Total Cost 86,422 52,844 60,364 56,324 52,756 50,572 54,875 35.48%
  QoQ % 63.54% -12.46% 7.17% 6.76% 4.32% -7.84% -
  Horiz. % 157.49% 96.30% 110.00% 102.64% 96.14% 92.16% 100.00%
Net Worth 85,222 92,203 85,674 85,534 85,422 84,968 85,562 -0.27%
  QoQ % -7.57% 7.62% 0.16% 0.13% 0.53% -0.69% -
  Horiz. % 99.60% 107.76% 100.13% 99.97% 99.84% 99.31% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 5,375 - 11,071 11,141 16,690 - 12,373 -42.73%
  QoQ % 0.00% 0.00% -0.63% -33.25% 0.00% 0.00% -
  Horiz. % 43.44% 0.00% 89.48% 90.04% 134.89% 0.00% 100.00%
Div Payout % - % - % 105.62 % 83.55 % 127.00 % - % 95.43 % -
  QoQ % 0.00% 0.00% 26.42% -34.21% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 110.68% 87.55% 133.08% 0.00% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 85,222 92,203 85,674 85,534 85,422 84,968 85,562 -0.27%
  QoQ % -7.57% 7.62% 0.16% 0.13% 0.53% -0.69% -
  Horiz. % 99.60% 107.76% 100.13% 99.97% 99.84% 99.31% 100.00%
NOSH 655,555 658,593 659,032 657,960 657,100 653,606 658,172 -0.27%
  QoQ % -0.46% -0.07% 0.16% 0.13% 0.53% -0.69% -
  Horiz. % 99.60% 100.06% 100.13% 99.97% 99.84% 99.31% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -8.39 % 28.25 % 19.22 % 23.72 % 24.68 % 29.06 % 23.98 % -
  QoQ % -129.70% 46.98% -18.97% -3.89% -15.07% 21.18% -
  Horiz. % -34.99% 117.81% 80.15% 98.92% 102.92% 121.18% 100.00%
ROE -1.38 % 18.29 % 12.24 % 15.59 % 15.38 % 18.77 % 15.15 % -
  QoQ % -107.55% 49.43% -21.49% 1.37% -18.06% 23.89% -
  Horiz. % -9.11% 120.73% 80.79% 102.90% 101.52% 123.89% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 12.16 11.18 11.34 11.22 10.66 10.91 10.97 7.13%
  QoQ % 8.77% -1.41% 1.07% 5.25% -2.29% -0.55% -
  Horiz. % 110.85% 101.91% 103.37% 102.28% 97.17% 99.45% 100.00%
EPS -0.18 2.56 1.59 2.03 2.00 2.44 1.97 -
  QoQ % -107.03% 61.01% -21.67% 1.50% -18.03% 23.86% -
  Horiz. % -9.14% 129.95% 80.71% 103.05% 101.52% 123.86% 100.00%
DPS 0.82 0.00 1.68 1.69 2.54 0.00 1.88 -42.57%
  QoQ % 0.00% 0.00% -0.59% -33.46% 0.00% 0.00% -
  Horiz. % 43.62% 0.00% 89.36% 89.89% 135.11% 0.00% 100.00%
NAPS 0.1300 0.1400 0.1300 0.1300 0.1300 0.1300 0.1300 -
  QoQ % -7.14% 7.69% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 107.69% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 12.12 11.19 11.36 11.22 10.65 10.83 10.97 6.89%
  QoQ % 8.31% -1.50% 1.25% 5.35% -1.66% -1.28% -
  Horiz. % 110.48% 102.01% 103.56% 102.28% 97.08% 98.72% 100.00%
EPS -0.18 2.56 1.59 2.03 2.00 2.42 1.97 -
  QoQ % -107.03% 61.01% -21.67% 1.50% -17.36% 22.84% -
  Horiz. % -9.14% 129.95% 80.71% 103.05% 101.52% 122.84% 100.00%
DPS 0.82 0.00 1.68 1.69 2.54 0.00 1.88 -42.57%
  QoQ % 0.00% 0.00% -0.59% -33.46% 0.00% 0.00% -
  Horiz. % 43.62% 0.00% 89.36% 89.89% 135.11% 0.00% 100.00%
NAPS 0.1295 0.1401 0.1302 0.1300 0.1298 0.1291 0.1300 -0.26%
  QoQ % -7.57% 7.60% 0.15% 0.15% 0.54% -0.69% -
  Horiz. % 99.62% 107.77% 100.15% 100.00% 99.85% 99.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.2500 0.2800 0.2700 0.3200 0.3600 0.4700 0.4700 -
P/RPS 2.06 2.50 2.38 2.85 3.38 4.31 4.29 -38.76%
  QoQ % -17.60% 5.04% -16.49% -15.68% -21.58% 0.47% -
  Horiz. % 48.02% 58.28% 55.48% 66.43% 78.79% 100.47% 100.00%
P/EPS -138.89 10.94 16.97 15.79 18.00 19.26 23.86 -
  QoQ % -1,369.56% -35.53% 7.47% -12.28% -6.54% -19.28% -
  Horiz. % -582.10% 45.85% 71.12% 66.18% 75.44% 80.72% 100.00%
EY -0.72 9.14 5.89 6.33 5.56 5.19 4.19 -
  QoQ % -107.88% 55.18% -6.95% 13.85% 7.13% 23.87% -
  Horiz. % -17.18% 218.14% 140.57% 151.07% 132.70% 123.87% 100.00%
DY 3.28 0.00 6.22 5.29 7.06 0.00 4.00 -12.42%
  QoQ % 0.00% 0.00% 17.58% -25.07% 0.00% 0.00% -
  Horiz. % 82.00% 0.00% 155.50% 132.25% 176.50% 0.00% 100.00%
P/NAPS 1.92 2.00 2.08 2.46 2.77 3.62 3.62 -34.55%
  QoQ % -4.00% -3.85% -15.45% -11.19% -23.48% 0.00% -
  Horiz. % 53.04% 55.25% 57.46% 67.96% 76.52% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 26/05/10 25/02/10 13/11/09 04/08/09 11/05/09 27/02/09 -
Price 0.2300 0.2500 0.2800 0.3100 0.3500 0.4200 0.4700 -
P/RPS 1.89 2.24 2.47 2.76 3.28 3.85 4.29 -42.19%
  QoQ % -15.63% -9.31% -10.51% -15.85% -14.81% -10.26% -
  Horiz. % 44.06% 52.21% 57.58% 64.34% 76.46% 89.74% 100.00%
P/EPS -127.78 9.77 17.60 15.30 17.50 17.21 23.86 -
  QoQ % -1,407.88% -44.49% 15.03% -12.57% 1.69% -27.87% -
  Horiz. % -535.54% 40.95% 73.76% 64.12% 73.34% 72.13% 100.00%
EY -0.78 10.24 5.68 6.54 5.71 5.81 4.19 -
  QoQ % -107.62% 80.28% -13.15% 14.54% -1.72% 38.66% -
  Horiz. % -18.62% 244.39% 135.56% 156.09% 136.28% 138.66% 100.00%
DY 3.57 0.00 6.00 5.46 7.26 0.00 4.00 -7.32%
  QoQ % 0.00% 0.00% 9.89% -24.79% 0.00% 0.00% -
  Horiz. % 89.25% 0.00% 150.00% 136.50% 181.50% 0.00% 100.00%
P/NAPS 1.77 1.79 2.15 2.38 2.69 3.23 3.62 -38.02%
  QoQ % -1.12% -16.74% -9.66% -11.52% -16.72% -10.77% -
  Horiz. % 48.90% 49.45% 59.39% 65.75% 74.31% 89.23% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers