Highlights

[PICORP] QoQ Annualized Quarter Result on 2008-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     12.32%    YoY -     -0.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 73,841 70,046 71,288 72,187 65,784 61,486 59,580 15.37%
  QoQ % 5.42% -1.74% -1.25% 9.73% 6.99% 3.20% -
  Horiz. % 123.94% 117.57% 119.65% 121.16% 110.41% 103.20% 100.00%
PBT 23,429 23,924 26,852 24,060 22,216 20,136 23,596 -0.47%
  QoQ % -2.07% -10.90% 11.60% 8.30% 10.33% -14.66% -
  Horiz. % 99.29% 101.39% 113.80% 101.97% 94.15% 85.34% 100.00%
Tax -5,912 -6,634 -6,136 -6,748 -7,436 -6,294 -6,608 -7.14%
  QoQ % 10.88% -8.12% 9.07% 9.25% -18.14% 4.75% -
  Horiz. % 89.47% 100.39% 92.86% 102.12% 112.53% 95.25% 100.00%
NP 17,517 17,290 20,716 17,312 14,780 13,842 16,988 2.06%
  QoQ % 1.31% -16.54% 19.66% 17.13% 6.78% -18.52% -
  Horiz. % 103.12% 101.78% 121.94% 101.91% 87.00% 81.48% 100.00%
NP to SH 13,334 13,142 15,948 12,966 11,544 10,700 12,828 2.61%
  QoQ % 1.47% -17.59% 23.00% 12.32% 7.89% -16.59% -
  Horiz. % 103.95% 102.45% 124.32% 101.08% 89.99% 83.41% 100.00%
Tax Rate 25.23 % 27.73 % 22.85 % 28.05 % 33.47 % 31.26 % 28.00 % -6.70%
  QoQ % -9.02% 21.36% -18.54% -16.19% 7.07% 11.64% -
  Horiz. % 90.11% 99.04% 81.61% 100.18% 119.54% 111.64% 100.00%
Total Cost 56,324 52,756 50,572 54,875 51,004 47,644 42,592 20.46%
  QoQ % 6.76% 4.32% -7.84% 7.59% 7.05% 11.86% -
  Horiz. % 132.24% 123.86% 118.74% 128.84% 119.75% 111.86% 100.00%
Net Worth 85,534 85,422 84,968 85,562 78,709 79,259 85,083 0.35%
  QoQ % 0.13% 0.53% -0.69% 8.71% -0.69% -6.85% -
  Horiz. % 100.53% 100.40% 99.87% 100.56% 92.51% 93.15% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 11,141 16,690 - 12,373 10,756 16,248 18,849 -29.55%
  QoQ % -33.25% 0.00% 0.00% 15.03% -33.80% -13.80% -
  Horiz. % 59.11% 88.55% 0.00% 65.65% 57.07% 86.20% 100.00%
Div Payout % 83.55 % 127.00 % - % 95.43 % 93.18 % 151.85 % 146.94 % -31.34%
  QoQ % -34.21% 0.00% 0.00% 2.41% -38.64% 3.34% -
  Horiz. % 56.86% 86.43% 0.00% 64.94% 63.41% 103.34% 100.00%
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 85,534 85,422 84,968 85,562 78,709 79,259 85,083 0.35%
  QoQ % 0.13% 0.53% -0.69% 8.71% -0.69% -6.85% -
  Horiz. % 100.53% 100.40% 99.87% 100.56% 92.51% 93.15% 100.00%
NOSH 657,960 657,100 653,606 658,172 655,909 660,493 654,489 0.35%
  QoQ % 0.13% 0.53% -0.69% 0.35% -0.69% 0.92% -
  Horiz. % 100.53% 100.40% 99.87% 100.56% 100.22% 100.92% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 23.72 % 24.68 % 29.06 % 23.98 % 22.47 % 22.51 % 28.51 % -11.53%
  QoQ % -3.89% -15.07% 21.18% 6.72% -0.18% -21.05% -
  Horiz. % 83.20% 86.57% 101.93% 84.11% 78.81% 78.95% 100.00%
ROE 15.59 % 15.38 % 18.77 % 15.15 % 14.67 % 13.50 % 15.08 % 2.24%
  QoQ % 1.37% -18.06% 23.89% 3.27% 8.67% -10.48% -
  Horiz. % 103.38% 101.99% 124.47% 100.46% 97.28% 89.52% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 11.22 10.66 10.91 10.97 10.03 9.31 9.10 14.97%
  QoQ % 5.25% -2.29% -0.55% 9.37% 7.73% 2.31% -
  Horiz. % 123.30% 117.14% 119.89% 120.55% 110.22% 102.31% 100.00%
EPS 2.03 2.00 2.44 1.97 1.76 1.62 1.96 2.36%
  QoQ % 1.50% -18.03% 23.86% 11.93% 8.64% -17.35% -
  Horiz. % 103.57% 102.04% 124.49% 100.51% 89.80% 82.65% 100.00%
DPS 1.69 2.54 0.00 1.88 1.64 2.46 2.88 -29.89%
  QoQ % -33.46% 0.00% 0.00% 14.63% -33.33% -14.58% -
  Horiz. % 58.68% 88.19% 0.00% 65.28% 56.94% 85.42% 100.00%
NAPS 0.1300 0.1300 0.1300 0.1300 0.1200 0.1200 0.1300 -
  QoQ % 0.00% 0.00% 0.00% 8.33% 0.00% -7.69% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 92.31% 92.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 11.22 10.65 10.83 10.97 10.00 9.34 9.05 15.39%
  QoQ % 5.35% -1.66% -1.28% 9.70% 7.07% 3.20% -
  Horiz. % 123.98% 117.68% 119.67% 121.22% 110.50% 103.20% 100.00%
EPS 2.03 2.00 2.42 1.97 1.75 1.63 1.95 2.71%
  QoQ % 1.50% -17.36% 22.84% 12.57% 7.36% -16.41% -
  Horiz. % 104.10% 102.56% 124.10% 101.03% 89.74% 83.59% 100.00%
DPS 1.69 2.54 0.00 1.88 1.63 2.47 2.86 -29.56%
  QoQ % -33.46% 0.00% 0.00% 15.34% -34.01% -13.64% -
  Horiz. % 59.09% 88.81% 0.00% 65.73% 56.99% 86.36% 100.00%
NAPS 0.1300 0.1298 0.1291 0.1300 0.1196 0.1205 0.1293 0.36%
  QoQ % 0.15% 0.54% -0.69% 8.70% -0.75% -6.81% -
  Horiz. % 100.54% 100.39% 99.85% 100.54% 92.50% 93.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.3200 0.3600 0.4700 0.4700 0.5000 0.7100 0.5700 -
P/RPS 2.85 3.38 4.31 4.29 4.99 7.63 6.26 -40.79%
  QoQ % -15.68% -21.58% 0.47% -14.03% -34.60% 21.88% -
  Horiz. % 45.53% 53.99% 68.85% 68.53% 79.71% 121.88% 100.00%
P/EPS 15.79 18.00 19.26 23.86 28.41 43.83 29.08 -33.42%
  QoQ % -12.28% -6.54% -19.28% -16.02% -35.18% 50.72% -
  Horiz. % 54.30% 61.90% 66.23% 82.05% 97.70% 150.72% 100.00%
EY 6.33 5.56 5.19 4.19 3.52 2.28 3.44 50.11%
  QoQ % 13.85% 7.13% 23.87% 19.03% 54.39% -33.72% -
  Horiz. % 184.01% 161.63% 150.87% 121.80% 102.33% 66.28% 100.00%
DY 5.29 7.06 0.00 4.00 3.28 3.46 5.05 3.14%
  QoQ % -25.07% 0.00% 0.00% 21.95% -5.20% -31.49% -
  Horiz. % 104.75% 139.80% 0.00% 79.21% 64.95% 68.51% 100.00%
P/NAPS 2.46 2.77 3.62 3.62 4.17 5.92 4.38 -31.90%
  QoQ % -11.19% -23.48% 0.00% -13.19% -29.56% 35.16% -
  Horiz. % 56.16% 63.24% 82.65% 82.65% 95.21% 135.16% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 13/11/09 04/08/09 11/05/09 27/02/09 06/11/08 22/08/08 07/05/08 -
Price 0.3100 0.3500 0.4200 0.4700 0.5000 0.5600 0.6900 -
P/RPS 2.76 3.28 3.85 4.29 4.99 6.02 7.58 -48.98%
  QoQ % -15.85% -14.81% -10.26% -14.03% -17.11% -20.58% -
  Horiz. % 36.41% 43.27% 50.79% 56.60% 65.83% 79.42% 100.00%
P/EPS 15.30 17.50 17.21 23.86 28.41 34.57 35.20 -42.59%
  QoQ % -12.57% 1.69% -27.87% -16.02% -17.82% -1.79% -
  Horiz. % 43.47% 49.72% 48.89% 67.78% 80.71% 98.21% 100.00%
EY 6.54 5.71 5.81 4.19 3.52 2.89 2.84 74.30%
  QoQ % 14.54% -1.72% 38.66% 19.03% 21.80% 1.76% -
  Horiz. % 230.28% 201.06% 204.58% 147.54% 123.94% 101.76% 100.00%
DY 5.46 7.26 0.00 4.00 3.28 4.39 4.17 19.66%
  QoQ % -24.79% 0.00% 0.00% 21.95% -25.28% 5.28% -
  Horiz. % 130.94% 174.10% 0.00% 95.92% 78.66% 105.28% 100.00%
P/NAPS 2.38 2.69 3.23 3.62 4.17 4.67 5.31 -41.40%
  QoQ % -11.52% -16.72% -10.77% -13.19% -10.71% -12.05% -
  Horiz. % 44.82% 50.66% 60.83% 68.17% 78.53% 87.95% 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.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers