Highlights

[PICORP] QoQ Annualized Quarter Result on 2007-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 25-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     -0.36%    YoY -     6.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 65,784 61,486 59,580 58,183 59,533 57,446 54,300 13.60%
  QoQ % 6.99% 3.20% 2.40% -2.27% 3.63% 5.79% -
  Horiz. % 121.15% 113.23% 109.72% 107.15% 109.64% 105.79% 100.00%
PBT 22,216 20,136 23,596 22,651 23,542 22,866 22,368 -0.45%
  QoQ % 10.33% -14.66% 4.17% -3.79% 2.96% 2.23% -
  Horiz. % 99.32% 90.02% 105.49% 101.27% 105.25% 102.23% 100.00%
Tax -7,436 -6,294 -6,608 -6,186 -6,122 -5,996 -5,932 16.21%
  QoQ % -18.14% 4.75% -6.82% -1.03% -2.11% -1.08% -
  Horiz. % 125.35% 106.10% 111.40% 104.28% 103.21% 101.08% 100.00%
NP 14,780 13,842 16,988 16,465 17,420 16,870 16,436 -6.82%
  QoQ % 6.78% -18.52% 3.18% -5.48% 3.26% 2.64% -
  Horiz. % 89.92% 84.22% 103.36% 100.18% 105.99% 102.64% 100.00%
NP to SH 11,544 10,700 12,828 12,967 13,013 12,856 12,632 -5.81%
  QoQ % 7.89% -16.59% -1.07% -0.36% 1.22% 1.77% -
  Horiz. % 91.39% 84.71% 101.55% 102.65% 103.02% 101.77% 100.00%
Tax Rate 33.47 % 31.26 % 28.00 % 27.31 % 26.01 % 26.22 % 26.52 % 16.74%
  QoQ % 7.07% 11.64% 2.53% 5.00% -0.80% -1.13% -
  Horiz. % 126.21% 117.87% 105.58% 102.98% 98.08% 98.87% 100.00%
Total Cost 51,004 47,644 42,592 41,718 42,113 40,576 37,864 21.90%
  QoQ % 7.05% 11.86% 2.10% -0.94% 3.79% 7.16% -
  Horiz. % 134.70% 125.83% 112.49% 110.18% 111.22% 107.16% 100.00%
Net Worth 78,709 79,259 85,083 78,005 74,281 74,241 74,250 3.95%
  QoQ % -0.69% -6.85% 9.07% 5.01% 0.05% -0.01% -
  Horiz. % 106.00% 106.75% 114.59% 105.06% 100.04% 99.99% 100.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 10,756 16,248 18,849 1,174 9,954 7,048 - -
  QoQ % -33.80% -13.80% 1,504.50% -88.20% 41.23% 0.00% -
  Horiz. % 152.62% 230.53% 267.43% 16.67% 141.23% 100.00% -
Div Payout % 93.18 % 151.85 % 146.94 % 9.06 % 76.49 % 54.82 % - % -
  QoQ % -38.64% 3.34% 1,521.85% -88.16% 39.53% 0.00% -
  Horiz. % 169.97% 277.00% 268.04% 16.53% 139.53% 100.00% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 78,709 79,259 85,083 78,005 74,281 74,241 74,250 3.95%
  QoQ % -0.69% -6.85% 9.07% 5.01% 0.05% -0.01% -
  Horiz. % 106.00% 106.75% 114.59% 105.06% 100.04% 99.99% 100.00%
NOSH 655,909 660,493 654,489 93,982 94,026 93,976 93,988 263.90%
  QoQ % -0.69% 0.92% 596.40% -0.05% 0.05% -0.01% -
  Horiz. % 697.86% 702.74% 696.35% 99.99% 100.04% 99.99% 100.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 22.47 % 22.51 % 28.51 % 28.30 % 29.26 % 29.37 % 30.27 % -17.97%
  QoQ % -0.18% -21.05% 0.74% -3.28% -0.37% -2.97% -
  Horiz. % 74.23% 74.36% 94.19% 93.49% 96.66% 97.03% 100.00%
ROE 14.67 % 13.50 % 15.08 % 16.62 % 17.52 % 17.32 % 17.01 % -9.37%
  QoQ % 8.67% -10.48% -9.27% -5.14% 1.15% 1.82% -
  Horiz. % 86.24% 79.37% 88.65% 97.71% 103.00% 101.82% 100.00%
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.03 9.31 9.10 61.91 63.32 61.13 57.77 -68.78%
  QoQ % 7.73% 2.31% -85.30% -2.23% 3.58% 5.82% -
  Horiz. % 17.36% 16.12% 15.75% 107.17% 109.61% 105.82% 100.00%
EPS 1.76 1.62 1.96 1.97 13.84 13.68 13.44 -74.12%
  QoQ % 8.64% -17.35% -0.51% -85.77% 1.17% 1.79% -
  Horiz. % 13.10% 12.05% 14.58% 14.66% 102.98% 101.79% 100.00%
DPS 1.64 2.46 2.88 1.25 10.59 7.50 0.00 -
  QoQ % -33.33% -14.58% 130.40% -88.20% 41.20% 0.00% -
  Horiz. % 21.87% 32.80% 38.40% 16.67% 141.20% 100.00% -
NAPS 0.1200 0.1200 0.1300 0.8300 0.7900 0.7900 0.7900 -71.43%
  QoQ % 0.00% -7.69% -84.34% 5.06% 0.00% 0.00% -
  Horiz. % 15.19% 15.19% 16.46% 105.06% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.00 9.34 9.05 8.84 9.05 8.73 8.25 13.64%
  QoQ % 7.07% 3.20% 2.38% -2.32% 3.67% 5.82% -
  Horiz. % 121.21% 113.21% 109.70% 107.15% 109.70% 105.82% 100.00%
EPS 1.75 1.63 1.95 1.97 1.98 1.95 1.92 -5.98%
  QoQ % 7.36% -16.41% -1.02% -0.51% 1.54% 1.56% -
  Horiz. % 91.15% 84.90% 101.56% 102.60% 103.12% 101.56% 100.00%
DPS 1.63 2.47 2.86 0.18 1.51 1.07 0.00 -
  QoQ % -34.01% -13.64% 1,488.89% -88.08% 41.12% 0.00% -
  Horiz. % 152.34% 230.84% 267.29% 16.82% 141.12% 100.00% -
NAPS 0.1196 0.1205 0.1293 0.1185 0.1129 0.1128 0.1128 3.97%
  QoQ % -0.75% -6.81% 9.11% 4.96% 0.09% 0.00% -
  Horiz. % 106.03% 106.83% 114.63% 105.05% 100.09% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.5000 0.7100 0.5700 0.4100 0.4600 0.3600 0.2500 -
P/RPS 4.99 7.63 6.26 0.66 0.73 0.59 0.43 410.29%
  QoQ % -34.60% 21.88% 848.48% -9.59% 23.73% 37.21% -
  Horiz. % 1,160.47% 1,774.42% 1,455.81% 153.49% 169.77% 137.21% 100.00%
P/EPS 28.41 43.83 29.08 2.97 3.32 2.63 1.86 512.56%
  QoQ % -35.18% 50.72% 879.12% -10.54% 26.24% 41.40% -
  Horiz. % 1,527.42% 2,356.45% 1,563.44% 159.68% 178.49% 141.40% 100.00%
EY 3.52 2.28 3.44 33.65 30.09 38.00 53.76 -83.67%
  QoQ % 54.39% -33.72% -89.78% 11.83% -20.82% -29.32% -
  Horiz. % 6.55% 4.24% 6.40% 62.59% 55.97% 70.68% 100.00%
DY 3.28 3.46 5.05 3.05 23.01 20.83 0.00 -
  QoQ % -5.20% -31.49% 65.57% -86.74% 10.47% 0.00% -
  Horiz. % 15.75% 16.61% 24.24% 14.64% 110.47% 100.00% -
P/NAPS 4.17 5.92 4.38 0.49 0.58 0.46 0.32 451.18%
  QoQ % -29.56% 35.16% 793.88% -15.52% 26.09% 43.75% -
  Horiz. % 1,303.13% 1,850.00% 1,368.75% 153.13% 181.25% 143.75% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 06/11/08 22/08/08 07/05/08 25/02/08 28/11/07 17/08/07 08/05/07 -
Price 0.5000 0.5600 0.6900 0.5800 0.5300 0.4100 0.2400 -
P/RPS 4.99 6.02 7.58 0.94 0.84 0.67 0.42 418.33%
  QoQ % -17.11% -20.58% 706.38% 11.90% 25.37% 59.52% -
  Horiz. % 1,188.10% 1,433.33% 1,804.76% 223.81% 200.00% 159.52% 100.00%
P/EPS 28.41 34.57 35.20 4.20 3.83 3.00 1.79 528.38%
  QoQ % -17.82% -1.79% 738.10% 9.66% 27.67% 67.60% -
  Horiz. % 1,587.15% 1,931.28% 1,966.48% 234.64% 213.97% 167.60% 100.00%
EY 3.52 2.89 2.84 23.79 26.11 33.37 56.00 -84.11%
  QoQ % 21.80% 1.76% -88.06% -8.89% -21.76% -40.41% -
  Horiz. % 6.29% 5.16% 5.07% 42.48% 46.62% 59.59% 100.00%
DY 3.28 4.39 4.17 2.16 19.97 18.29 0.00 -
  QoQ % -25.28% 5.28% 93.06% -89.18% 9.19% 0.00% -
  Horiz. % 17.93% 24.00% 22.80% 11.81% 109.19% 100.00% -
P/NAPS 4.17 4.67 5.31 0.70 0.67 0.52 0.30 475.34%
  QoQ % -10.71% -12.05% 658.57% 4.48% 28.85% 73.33% -
  Horiz. % 1,390.00% 1,556.67% 1,770.00% 233.33% 223.33% 173.33% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.810.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.510.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.7450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers