Highlights

[PICORP] QoQ Annualized Quarter Result on 2013-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 15-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -6.97%    YoY -     225.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 82,602 79,244 96,807 93,154 90,506 92,396 89,379 -5.13%
  QoQ % 4.24% -18.14% 3.92% 2.93% -2.05% 3.38% -
  Horiz. % 92.42% 88.66% 108.31% 104.22% 101.26% 103.38% 100.00%
PBT 19,076 15,168 32,926 31,269 32,378 36,552 19,217 -0.49%
  QoQ % 25.76% -53.93% 5.30% -3.42% -11.42% 90.21% -
  Horiz. % 99.27% 78.93% 171.34% 162.72% 168.49% 190.21% 100.00%
Tax -9,162 -6,180 -9,162 -7,284 -6,370 -6,224 -7,140 18.14%
  QoQ % -48.25% 32.55% -25.78% -14.35% -2.35% 12.83% -
  Horiz. % 128.32% 86.55% 128.32% 102.02% 89.22% 87.17% 100.00%
NP 9,914 8,988 23,764 23,985 26,008 30,328 12,077 -12.36%
  QoQ % 10.30% -62.18% -0.92% -7.78% -14.24% 151.12% -
  Horiz. % 82.09% 74.42% 196.77% 198.60% 215.35% 251.12% 100.00%
NP to SH 5,574 5,512 15,846 15,672 16,846 19,520 7,823 -20.28%
  QoQ % 1.12% -65.22% 1.11% -6.97% -13.70% 149.52% -
  Horiz. % 71.25% 70.46% 202.56% 200.33% 215.34% 249.52% 100.00%
Tax Rate 48.03 % 40.74 % 27.83 % 23.29 % 19.67 % 17.03 % 37.15 % 18.73%
  QoQ % 17.89% 46.39% 19.49% 18.40% 15.50% -54.16% -
  Horiz. % 129.29% 109.66% 74.91% 62.69% 52.95% 45.84% 100.00%
Total Cost 72,688 70,256 73,043 69,169 64,498 62,068 77,302 -4.03%
  QoQ % 3.46% -3.82% 5.60% 7.24% 3.92% -19.71% -
  Horiz. % 94.03% 90.89% 94.49% 89.48% 83.44% 80.29% 100.00%
Net Worth 112,807 111,552 112,011 105,063 111,867 105,513 98,609 9.41%
  QoQ % 1.12% -0.41% 6.61% -6.08% 6.02% 7.00% -
  Horiz. % 114.40% 113.13% 113.59% 106.55% 113.45% 107.00% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 8,960 11,907 17,898 - 4,996 -
  QoQ % 0.00% 0.00% -24.74% -33.48% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% -25.57% -28.49% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 88.54% 118.96% 166.35% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 112,807 111,552 112,011 105,063 111,867 105,513 98,609 9.41%
  QoQ % 1.12% -0.41% 6.61% -6.08% 6.02% 7.00% -
  Horiz. % 114.40% 113.13% 113.59% 106.55% 113.45% 107.00% 100.00%
NOSH 663,571 656,190 658,888 656,648 658,046 659,459 657,394 0.63%
  QoQ % 1.12% -0.41% 0.34% -0.21% -0.21% 0.31% -
  Horiz. % 100.94% 99.82% 100.23% 99.89% 100.10% 100.31% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.00 % 11.34 % 24.55 % 25.75 % 28.74 % 32.82 % 13.51 % -7.62%
  QoQ % 5.82% -53.81% -4.66% -10.40% -12.43% 142.93% -
  Horiz. % 88.82% 83.94% 181.72% 190.60% 212.73% 242.93% 100.00%
ROE 4.94 % 4.94 % 14.15 % 14.92 % 15.06 % 18.50 % 7.93 % -27.12%
  QoQ % 0.00% -65.09% -5.16% -0.93% -18.59% 133.29% -
  Horiz. % 62.30% 62.30% 178.44% 188.15% 189.91% 233.29% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.45 12.08 14.69 14.19 13.75 14.01 13.60 -5.74%
  QoQ % 3.06% -17.77% 3.52% 3.20% -1.86% 3.01% -
  Horiz. % 91.54% 88.82% 108.01% 104.34% 101.10% 103.01% 100.00%
EPS 0.84 0.84 2.41 2.39 2.56 2.96 1.19 -20.77%
  QoQ % 0.00% -65.15% 0.84% -6.64% -13.51% 148.74% -
  Horiz. % 70.59% 70.59% 202.52% 200.84% 215.13% 248.74% 100.00%
DPS 0.00 0.00 1.36 1.81 2.72 0.00 0.76 -
  QoQ % 0.00% 0.00% -24.86% -33.46% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 178.95% 238.16% 357.89% 0.00% 100.00%
NAPS 0.1700 0.1700 0.1700 0.1600 0.1700 0.1600 0.1500 8.73%
  QoQ % 0.00% 0.00% 6.25% -5.88% 6.25% 6.67% -
  Horiz. % 113.33% 113.33% 113.33% 106.67% 113.33% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.55 12.04 14.71 14.16 13.75 14.04 13.58 -5.14%
  QoQ % 4.24% -18.15% 3.88% 2.98% -2.07% 3.39% -
  Horiz. % 92.42% 88.66% 108.32% 104.27% 101.25% 103.39% 100.00%
EPS 0.85 0.84 2.41 2.38 2.56 2.97 1.19 -20.14%
  QoQ % 1.19% -65.15% 1.26% -7.03% -13.80% 149.58% -
  Horiz. % 71.43% 70.59% 202.52% 200.00% 215.13% 249.58% 100.00%
DPS 0.00 0.00 1.36 1.81 2.72 0.00 0.76 -
  QoQ % 0.00% 0.00% -24.86% -33.46% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 178.95% 238.16% 357.89% 0.00% 100.00%
NAPS 0.1714 0.1695 0.1702 0.1597 0.1700 0.1604 0.1499 9.37%
  QoQ % 1.12% -0.41% 6.57% -6.06% 5.99% 7.00% -
  Horiz. % 114.34% 113.08% 113.54% 106.54% 113.41% 107.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.2650 0.2850 0.1700 0.1450 0.1400 0.1450 0.1600 -
P/RPS 2.13 2.36 1.16 1.02 1.02 1.03 1.18 48.41%
  QoQ % -9.75% 103.45% 13.73% 0.00% -0.97% -12.71% -
  Horiz. % 180.51% 200.00% 98.31% 86.44% 86.44% 87.29% 100.00%
P/EPS 31.55 33.93 7.07 6.08 5.47 4.90 13.45 76.82%
  QoQ % -7.01% 379.92% 16.28% 11.15% 11.63% -63.57% -
  Horiz. % 234.57% 252.27% 52.57% 45.20% 40.67% 36.43% 100.00%
EY 3.17 2.95 14.15 16.46 18.29 20.41 7.44 -43.47%
  QoQ % 7.46% -79.15% -14.03% -10.01% -10.39% 174.33% -
  Horiz. % 42.61% 39.65% 190.19% 221.24% 245.83% 274.33% 100.00%
DY 0.00 0.00 8.00 12.51 19.43 0.00 4.75 -
  QoQ % 0.00% 0.00% -36.05% -35.62% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 168.42% 263.37% 409.05% 0.00% 100.00%
P/NAPS 1.56 1.68 1.00 0.91 0.82 0.91 1.07 28.66%
  QoQ % -7.14% 68.00% 9.89% 10.98% -9.89% -14.95% -
  Horiz. % 145.79% 157.01% 93.46% 85.05% 76.64% 85.05% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 30/05/14 28/02/14 15/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.2550 0.2850 0.2150 0.1750 0.1400 0.1600 0.1350 -
P/RPS 2.05 2.36 1.46 1.23 1.02 1.14 0.99 62.68%
  QoQ % -13.14% 61.64% 18.70% 20.59% -10.53% 15.15% -
  Horiz. % 207.07% 238.38% 147.47% 124.24% 103.03% 115.15% 100.00%
P/EPS 30.36 33.93 8.94 7.33 5.47 5.41 11.34 93.16%
  QoQ % -10.52% 279.53% 21.96% 34.00% 1.11% -52.29% -
  Horiz. % 267.72% 299.21% 78.84% 64.64% 48.24% 47.71% 100.00%
EY 3.29 2.95 11.19 13.64 18.29 18.50 8.81 -48.24%
  QoQ % 11.53% -73.64% -17.96% -25.42% -1.14% 109.99% -
  Horiz. % 37.34% 33.48% 127.01% 154.82% 207.61% 209.99% 100.00%
DY 0.00 0.00 6.33 10.36 19.43 0.00 5.63 -
  QoQ % 0.00% 0.00% -38.90% -46.68% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 112.43% 184.01% 345.12% 0.00% 100.00%
P/NAPS 1.50 1.68 1.26 1.09 0.82 1.00 0.90 40.70%
  QoQ % -10.71% 33.33% 15.60% 32.93% -18.00% 11.11% -
  Horiz. % 166.67% 186.67% 140.00% 121.11% 91.11% 111.11% 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.
 


 

452  233  544  769 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.27+0.01 
 ARMADA 0.385+0.02 
 HSI-H6S 0.075-0.08 
 GPACKET-WB 0.295+0.005 
 OPCOM 0.775+0.055 
 HSI-C7F 0.315+0.085 
 EKOVEST 0.81+0.005 
 SEACERA 0.20-0.06 
 MNC 0.025-0.005 
 NETX 0.02+0.005 
Partners & Brokers