Highlights

[PICORP] QoQ Annualized Quarter Result on 2011-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 17-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     5.73%    YoY -     1,029.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 96,300 93,748 88,796 87,898 81,904 76,764 83,951 9.59%
  QoQ % 2.72% 5.58% 1.02% 7.32% 6.70% -8.56% -
  Horiz. % 114.71% 111.67% 105.77% 104.70% 97.56% 91.44% 100.00%
PBT 28,102 29,956 22,604 25,697 25,316 27,576 7,244 147.10%
  QoQ % -6.19% 32.53% -12.04% 1.51% -8.20% 280.67% -
  Horiz. % 387.93% 413.53% 312.04% 354.74% 349.48% 380.67% 100.00%
Tax -8,014 -8,408 -7,668 -7,413 -7,788 -7,656 -6,679 12.93%
  QoQ % 4.69% -9.65% -3.44% 4.81% -1.72% -14.63% -
  Horiz. % 119.99% 125.89% 114.81% 110.99% 116.60% 114.63% 100.00%
NP 20,088 21,548 14,936 18,284 17,528 19,920 565 983.60%
  QoQ % -6.78% 44.27% -18.31% 4.31% -12.01% 3,425.66% -
  Horiz. % 3,555.40% 3,813.81% 2,643.54% 3,236.11% 3,102.30% 3,525.66% 100.00%
NP to SH 14,392 15,976 9,234 13,302 12,582 14,912 1,912 284.55%
  QoQ % -9.91% 73.01% -30.59% 5.73% -15.62% 679.92% -
  Horiz. % 752.72% 835.56% 482.95% 695.75% 658.05% 779.92% 100.00%
Tax Rate 28.52 % 28.07 % 33.92 % 28.85 % 30.76 % 27.76 % 92.20 % -54.29%
  QoQ % 1.60% -17.25% 17.57% -6.21% 10.81% -69.89% -
  Horiz. % 30.93% 30.44% 36.79% 31.29% 33.36% 30.11% 100.00%
Total Cost 76,212 72,200 73,860 69,614 64,376 56,844 83,386 -5.83%
  QoQ % 5.56% -2.25% 6.10% 8.14% 13.25% -31.83% -
  Horiz. % 91.40% 86.59% 88.58% 83.48% 77.20% 68.17% 100.00%
Net Worth 105,629 98,213 98,935 98,441 91,743 91,564 95,550 6.92%
  QoQ % 7.55% -0.73% 0.50% 7.30% 0.20% -4.17% -
  Horiz. % 110.55% 102.79% 103.54% 103.03% 96.02% 95.83% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 7,387 4,462 - - 3,480 -
  QoQ % 0.00% 0.00% 65.53% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 212.23% 128.21% 0.00% 0.00% 100.00%
Div Payout % - % - % 80.00 % 33.55 % - % - % 182.05 % -
  QoQ % 0.00% 0.00% 138.45% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 43.94% 18.43% 0.00% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 105,629 98,213 98,935 98,441 91,743 91,564 95,550 6.92%
  QoQ % 7.55% -0.73% 0.50% 7.30% 0.20% -4.17% -
  Horiz. % 110.55% 102.79% 103.54% 103.03% 96.02% 95.83% 100.00%
NOSH 660,183 654,754 659,571 656,274 655,312 654,035 682,500 -2.19%
  QoQ % 0.83% -0.73% 0.50% 0.15% 0.20% -4.17% -
  Horiz. % 96.73% 95.93% 96.64% 96.16% 96.02% 95.83% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 20.86 % 22.99 % 16.82 % 20.80 % 21.40 % 25.95 % 0.67 % 891.75%
  QoQ % -9.26% 36.68% -19.13% -2.80% -17.53% 3,773.13% -
  Horiz. % 3,113.43% 3,431.34% 2,510.45% 3,104.48% 3,194.03% 3,873.13% 100.00%
ROE 13.63 % 16.27 % 9.33 % 13.51 % 13.71 % 16.29 % 2.00 % 259.88%
  QoQ % -16.23% 74.38% -30.94% -1.46% -15.84% 714.50% -
  Horiz. % 681.50% 813.50% 466.50% 675.50% 685.50% 814.50% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.59 14.32 13.46 13.39 12.50 11.74 12.30 12.07%
  QoQ % 1.89% 6.39% 0.52% 7.12% 6.47% -4.55% -
  Horiz. % 118.62% 116.42% 109.43% 108.86% 101.63% 95.45% 100.00%
EPS 2.18 2.44 1.40 2.03 1.92 2.28 0.29 284.21%
  QoQ % -10.66% 74.29% -31.03% 5.73% -15.79% 686.21% -
  Horiz. % 751.72% 841.38% 482.76% 700.00% 662.07% 786.21% 100.00%
DPS 0.00 0.00 1.12 0.68 0.00 0.00 0.51 -
  QoQ % 0.00% 0.00% 64.71% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 219.61% 133.33% 0.00% 0.00% 100.00%
NAPS 0.1600 0.1500 0.1500 0.1500 0.1400 0.1400 0.1400 9.32%
  QoQ % 6.67% 0.00% 0.00% 7.14% 0.00% 0.00% -
  Horiz. % 114.29% 107.14% 107.14% 107.14% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.64 14.25 13.49 13.36 12.45 11.67 12.76 9.60%
  QoQ % 2.74% 5.63% 0.97% 7.31% 6.68% -8.54% -
  Horiz. % 114.73% 111.68% 105.72% 104.70% 97.57% 91.46% 100.00%
EPS 2.19 2.43 1.40 2.02 1.91 2.27 0.29 285.39%
  QoQ % -9.88% 73.57% -30.69% 5.76% -15.86% 682.76% -
  Horiz. % 755.17% 837.93% 482.76% 696.55% 658.62% 782.76% 100.00%
DPS 0.00 0.00 1.12 0.68 0.00 0.00 0.53 -
  QoQ % 0.00% 0.00% 64.71% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 211.32% 128.30% 0.00% 0.00% 100.00%
NAPS 0.1605 0.1493 0.1504 0.1496 0.1394 0.1392 0.1452 6.91%
  QoQ % 7.50% -0.73% 0.53% 7.32% 0.14% -4.13% -
  Horiz. % 110.54% 102.82% 103.58% 103.03% 96.01% 95.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.1700 0.2000 0.2200 0.1800 0.2300 0.2500 0.2800 -
P/RPS 1.17 1.40 1.63 1.34 1.84 2.13 2.28 -35.93%
  QoQ % -16.43% -14.11% 21.64% -27.17% -13.62% -6.58% -
  Horiz. % 51.32% 61.40% 71.49% 58.77% 80.70% 93.42% 100.00%
P/EPS 7.80 8.20 15.71 8.88 11.98 10.96 99.95 -81.77%
  QoQ % -4.88% -47.80% 76.91% -25.88% 9.31% -89.03% -
  Horiz. % 7.80% 8.20% 15.72% 8.88% 11.99% 10.97% 100.00%
EY 12.82 12.20 6.36 11.26 8.35 9.12 1.00 448.61%
  QoQ % 5.08% 91.82% -43.52% 34.85% -8.44% 812.00% -
  Horiz. % 1,282.00% 1,220.00% 636.00% 1,126.00% 835.00% 912.00% 100.00%
DY 0.00 0.00 5.09 3.78 0.00 0.00 1.82 -
  QoQ % 0.00% 0.00% 34.66% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 279.67% 207.69% 0.00% 0.00% 100.00%
P/NAPS 1.06 1.33 1.47 1.20 1.64 1.79 2.00 -34.53%
  QoQ % -20.30% -9.52% 22.50% -26.83% -8.38% -10.50% -
  Horiz. % 53.00% 66.50% 73.50% 60.00% 82.00% 89.50% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 29/02/12 17/11/11 18/08/11 23/05/11 28/02/11 -
Price 0.1700 0.1800 0.2200 0.2200 0.1700 0.2500 0.2600 -
P/RPS 1.17 1.26 1.63 1.64 1.36 2.13 2.11 -32.53%
  QoQ % -7.14% -22.70% -0.61% 20.59% -36.15% 0.95% -
  Horiz. % 55.45% 59.72% 77.25% 77.73% 64.45% 100.95% 100.00%
P/EPS 7.80 7.38 15.71 10.85 8.85 10.96 92.81 -80.84%
  QoQ % 5.69% -53.02% 44.79% 22.60% -19.25% -88.19% -
  Horiz. % 8.40% 7.95% 16.93% 11.69% 9.54% 11.81% 100.00%
EY 12.82 13.56 6.36 9.21 11.29 9.12 1.08 421.15%
  QoQ % -5.46% 113.21% -30.94% -18.42% 23.79% 744.44% -
  Horiz. % 1,187.04% 1,255.56% 588.89% 852.78% 1,045.37% 844.44% 100.00%
DY 0.00 0.00 5.09 3.09 0.00 0.00 1.96 -
  QoQ % 0.00% 0.00% 64.72% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 259.69% 157.65% 0.00% 0.00% 100.00%
P/NAPS 1.06 1.20 1.47 1.47 1.21 1.79 1.86 -31.29%
  QoQ % -11.67% -18.37% 0.00% 21.49% -32.40% -3.76% -
  Horiz. % 56.99% 64.52% 79.03% 79.03% 65.05% 96.24% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers