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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8750.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.8450.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
5. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. AirAsia - Weighed down by leased aircraft and high fuel cost AmInvest Research Reports
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers