Highlights

[PICORP] QoQ Annualized Quarter Result on 2010-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -21.24%    YoY -     -110.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 81,904 76,764 83,951 81,338 79,736 73,648 74,726 6.32%
  QoQ % 6.70% -8.56% 3.21% 2.01% 8.27% -1.44% -
  Horiz. % 109.61% 102.73% 112.35% 108.85% 106.70% 98.56% 100.00%
PBT 25,316 27,576 7,244 2,700 -434 26,888 19,860 17.62%
  QoQ % -8.20% 280.67% 168.30% 722.12% -101.61% 35.39% -
  Horiz. % 127.47% 138.85% 36.48% 13.60% -2.19% 135.39% 100.00%
Tax -7,788 -7,656 -6,679 -6,602 -6,252 -6,084 -5,498 26.21%
  QoQ % -1.72% -14.63% -1.16% -5.61% -2.76% -10.66% -
  Horiz. % 141.65% 139.25% 121.48% 120.09% 113.71% 110.66% 100.00%
NP 17,528 19,920 565 -3,902 -6,686 20,804 14,362 14.24%
  QoQ % -12.01% 3,425.66% 114.48% 41.63% -132.14% 44.85% -
  Horiz. % 122.04% 138.70% 3.93% -27.17% -46.55% 144.85% 100.00%
NP to SH 12,582 14,912 1,912 -1,430 -1,180 16,860 10,483 12.98%
  QoQ % -15.62% 679.92% 233.64% -21.24% -107.00% 60.83% -
  Horiz. % 120.02% 142.25% 18.24% -13.65% -11.26% 160.83% 100.00%
Tax Rate 30.76 % 27.76 % 92.20 % 244.54 % - % 22.63 % 27.68 % 7.31%
  QoQ % 10.81% -69.89% -62.30% 0.00% 0.00% -18.24% -
  Horiz. % 111.13% 100.29% 333.09% 883.45% 0.00% 81.76% 100.00%
Total Cost 64,376 56,844 83,386 85,241 86,422 52,844 60,364 4.40%
  QoQ % 13.25% -31.83% -2.18% -1.37% 63.54% -12.46% -
  Horiz. % 106.65% 94.17% 138.14% 141.21% 143.17% 87.54% 100.00%
Net Worth 91,743 91,564 95,550 87,181 85,222 92,203 85,674 4.68%
  QoQ % 0.20% -4.17% 9.60% 2.30% -7.57% 7.62% -
  Horiz. % 107.08% 106.88% 111.53% 101.76% 99.47% 107.62% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 3,480 3,666 5,375 - 11,071 -
  QoQ % 0.00% 0.00% -5.06% -31.80% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 31.44% 33.11% 48.55% 0.00% 100.00%
Div Payout % - % - % 182.05 % - % - % - % 105.62 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 172.36% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 91,743 91,564 95,550 87,181 85,222 92,203 85,674 4.68%
  QoQ % 0.20% -4.17% 9.60% 2.30% -7.57% 7.62% -
  Horiz. % 107.08% 106.88% 111.53% 101.76% 99.47% 107.62% 100.00%
NOSH 655,312 654,035 682,500 670,624 655,555 658,593 659,032 -0.38%
  QoQ % 0.20% -4.17% 1.77% 2.30% -0.46% -0.07% -
  Horiz. % 99.44% 99.24% 103.56% 101.76% 99.47% 99.93% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 21.40 % 25.95 % 0.67 % -4.80 % -8.39 % 28.25 % 19.22 % 7.45%
  QoQ % -17.53% 3,773.13% 113.96% 42.79% -129.70% 46.98% -
  Horiz. % 111.34% 135.02% 3.49% -24.97% -43.65% 146.98% 100.00%
ROE 13.71 % 16.29 % 2.00 % -1.64 % -1.38 % 18.29 % 12.24 % 7.88%
  QoQ % -15.84% 714.50% 221.95% -18.84% -107.55% 49.43% -
  Horiz. % 112.01% 133.09% 16.34% -13.40% -11.27% 149.43% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.50 11.74 12.30 12.13 12.16 11.18 11.34 6.73%
  QoQ % 6.47% -4.55% 1.40% -0.25% 8.77% -1.41% -
  Horiz. % 110.23% 103.53% 108.47% 106.97% 107.23% 98.59% 100.00%
EPS 1.92 2.28 0.29 -0.21 -0.18 2.56 1.59 13.44%
  QoQ % -15.79% 686.21% 238.10% -16.67% -107.03% 61.01% -
  Horiz. % 120.75% 143.40% 18.24% -13.21% -11.32% 161.01% 100.00%
DPS 0.00 0.00 0.51 0.55 0.82 0.00 1.68 -
  QoQ % 0.00% 0.00% -7.27% -32.93% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 30.36% 32.74% 48.81% 0.00% 100.00%
NAPS 0.1400 0.1400 0.1400 0.1300 0.1300 0.1400 0.1300 5.08%
  QoQ % 0.00% 0.00% 7.69% 0.00% -7.14% 7.69% -
  Horiz. % 107.69% 107.69% 107.69% 100.00% 100.00% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.45 11.67 12.76 12.36 12.12 11.19 11.36 6.32%
  QoQ % 6.68% -8.54% 3.24% 1.98% 8.31% -1.50% -
  Horiz. % 109.60% 102.73% 112.32% 108.80% 106.69% 98.50% 100.00%
EPS 1.91 2.27 0.29 -0.22 -0.18 2.56 1.59 13.04%
  QoQ % -15.86% 682.76% 231.82% -22.22% -107.03% 61.01% -
  Horiz. % 120.13% 142.77% 18.24% -13.84% -11.32% 161.01% 100.00%
DPS 0.00 0.00 0.53 0.56 0.82 0.00 1.68 -
  QoQ % 0.00% 0.00% -5.36% -31.71% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 31.55% 33.33% 48.81% 0.00% 100.00%
NAPS 0.1394 0.1392 0.1452 0.1325 0.1295 0.1401 0.1302 4.67%
  QoQ % 0.14% -4.13% 9.58% 2.32% -7.57% 7.60% -
  Horiz. % 107.07% 106.91% 111.52% 101.77% 99.46% 107.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.2300 0.2500 0.2800 0.2300 0.2500 0.2800 0.2700 -
P/RPS 1.84 2.13 2.28 1.90 2.06 2.50 2.38 -15.80%
  QoQ % -13.62% -6.58% 20.00% -7.77% -17.60% 5.04% -
  Horiz. % 77.31% 89.50% 95.80% 79.83% 86.55% 105.04% 100.00%
P/EPS 11.98 10.96 99.95 -107.81 -138.89 10.94 16.97 -20.77%
  QoQ % 9.31% -89.03% 192.71% 22.38% -1,369.56% -35.53% -
  Horiz. % 70.60% 64.58% 588.98% -635.30% -818.44% 64.47% 100.00%
EY 8.35 9.12 1.00 -0.93 -0.72 9.14 5.89 26.28%
  QoQ % -8.44% 812.00% 207.53% -29.17% -107.88% 55.18% -
  Horiz. % 141.77% 154.84% 16.98% -15.79% -12.22% 155.18% 100.00%
DY 0.00 0.00 1.82 2.38 3.28 0.00 6.22 -
  QoQ % 0.00% 0.00% -23.53% -27.44% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 29.26% 38.26% 52.73% 0.00% 100.00%
P/NAPS 1.64 1.79 2.00 1.77 1.92 2.00 2.08 -14.69%
  QoQ % -8.38% -10.50% 12.99% -7.81% -4.00% -3.85% -
  Horiz. % 78.85% 86.06% 96.15% 85.10% 92.31% 96.15% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 23/05/11 28/02/11 11/11/10 16/08/10 26/05/10 25/02/10 -
Price 0.1700 0.2500 0.2600 0.3000 0.2300 0.2500 0.2800 -
P/RPS 1.36 2.13 2.11 2.47 1.89 2.24 2.47 -32.90%
  QoQ % -36.15% 0.95% -14.57% 30.69% -15.63% -9.31% -
  Horiz. % 55.06% 86.23% 85.43% 100.00% 76.52% 90.69% 100.00%
P/EPS 8.85 10.96 92.81 -140.63 -127.78 9.77 17.60 -36.85%
  QoQ % -19.25% -88.19% 166.00% -10.06% -1,407.88% -44.49% -
  Horiz. % 50.28% 62.27% 527.33% -799.03% -726.02% 55.51% 100.00%
EY 11.29 9.12 1.08 -0.71 -0.78 10.24 5.68 58.29%
  QoQ % 23.79% 744.44% 252.11% 8.97% -107.62% 80.28% -
  Horiz. % 198.77% 160.56% 19.01% -12.50% -13.73% 180.28% 100.00%
DY 0.00 0.00 1.96 1.82 3.57 0.00 6.00 -
  QoQ % 0.00% 0.00% 7.69% -49.02% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 32.67% 30.33% 59.50% 0.00% 100.00%
P/NAPS 1.21 1.79 1.86 2.31 1.77 1.79 2.15 -31.91%
  QoQ % -32.40% -3.76% -19.48% 30.51% -1.12% -16.74% -
  Horiz. % 56.28% 83.26% 86.51% 107.44% 82.33% 83.26% 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.
 


 

1914 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.630.00 
 UCREST 0.250.00 
 PINEAPP 0.3850.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.170.00 
 BTECH 0.2450.00 
 3A 0.950.00 
 TENAGA-C57 0.060.00 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
4. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers