Highlights

[PICORP] QoQ Annualized Quarter Result on 2010-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     233.64%    YoY -     -81.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 87,898 81,904 76,764 83,951 81,338 79,736 73,648 12.50%
  QoQ % 7.32% 6.70% -8.56% 3.21% 2.01% 8.27% -
  Horiz. % 119.35% 111.21% 104.23% 113.99% 110.44% 108.27% 100.00%
PBT 25,697 25,316 27,576 7,244 2,700 -434 26,888 -2.97%
  QoQ % 1.51% -8.20% 280.67% 168.30% 722.12% -101.61% -
  Horiz. % 95.57% 94.15% 102.56% 26.94% 10.04% -1.61% 100.00%
Tax -7,413 -7,788 -7,656 -6,679 -6,602 -6,252 -6,084 14.07%
  QoQ % 4.81% -1.72% -14.63% -1.16% -5.61% -2.76% -
  Horiz. % 121.85% 128.01% 125.84% 109.78% 108.53% 102.76% 100.00%
NP 18,284 17,528 19,920 565 -3,902 -6,686 20,804 -8.24%
  QoQ % 4.31% -12.01% 3,425.66% 114.48% 41.63% -132.14% -
  Horiz. % 87.89% 84.25% 95.75% 2.72% -18.76% -32.14% 100.00%
NP to SH 13,302 12,582 14,912 1,912 -1,430 -1,180 16,860 -14.60%
  QoQ % 5.73% -15.62% 679.92% 233.64% -21.24% -107.00% -
  Horiz. % 78.90% 74.63% 88.45% 11.34% -8.49% -7.00% 100.00%
Tax Rate 28.85 % 30.76 % 27.76 % 92.20 % 244.54 % - % 22.63 % 17.56%
  QoQ % -6.21% 10.81% -69.89% -62.30% 0.00% 0.00% -
  Horiz. % 127.49% 135.93% 122.67% 407.42% 1,080.60% 0.00% 100.00%
Total Cost 69,614 64,376 56,844 83,386 85,241 86,422 52,844 20.15%
  QoQ % 8.14% 13.25% -31.83% -2.18% -1.37% 63.54% -
  Horiz. % 131.74% 121.82% 107.57% 157.80% 161.31% 163.54% 100.00%
Net Worth 98,441 91,743 91,564 95,550 87,181 85,222 92,203 4.46%
  QoQ % 7.30% 0.20% -4.17% 9.60% 2.30% -7.57% -
  Horiz. % 106.77% 99.50% 99.31% 103.63% 94.55% 92.43% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 4,462 - - 3,480 3,666 5,375 - -
  QoQ % 0.00% 0.00% 0.00% -5.06% -31.80% 0.00% -
  Horiz. % 83.02% 0.00% 0.00% 64.75% 68.20% 100.00% -
Div Payout % 33.55 % - % - % 182.05 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 18.43% 0.00% 0.00% 100.00% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 98,441 91,743 91,564 95,550 87,181 85,222 92,203 4.46%
  QoQ % 7.30% 0.20% -4.17% 9.60% 2.30% -7.57% -
  Horiz. % 106.77% 99.50% 99.31% 103.63% 94.55% 92.43% 100.00%
NOSH 656,274 655,312 654,035 682,500 670,624 655,555 658,593 -0.23%
  QoQ % 0.15% 0.20% -4.17% 1.77% 2.30% -0.46% -
  Horiz. % 99.65% 99.50% 99.31% 103.63% 101.83% 99.54% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 20.80 % 21.40 % 25.95 % 0.67 % -4.80 % -8.39 % 28.25 % -18.45%
  QoQ % -2.80% -17.53% 3,773.13% 113.96% 42.79% -129.70% -
  Horiz. % 73.63% 75.75% 91.86% 2.37% -16.99% -29.70% 100.00%
ROE 13.51 % 13.71 % 16.29 % 2.00 % -1.64 % -1.38 % 18.29 % -18.27%
  QoQ % -1.46% -15.84% 714.50% 221.95% -18.84% -107.55% -
  Horiz. % 73.87% 74.96% 89.07% 10.93% -8.97% -7.55% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.39 12.50 11.74 12.30 12.13 12.16 11.18 12.77%
  QoQ % 7.12% 6.47% -4.55% 1.40% -0.25% 8.77% -
  Horiz. % 119.77% 111.81% 105.01% 110.02% 108.50% 108.77% 100.00%
EPS 2.03 1.92 2.28 0.29 -0.21 -0.18 2.56 -14.32%
  QoQ % 5.73% -15.79% 686.21% 238.10% -16.67% -107.03% -
  Horiz. % 79.30% 75.00% 89.06% 11.33% -8.20% -7.03% 100.00%
DPS 0.68 0.00 0.00 0.51 0.55 0.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% -7.27% -32.93% 0.00% -
  Horiz. % 82.93% 0.00% 0.00% 62.20% 67.07% 100.00% -
NAPS 0.1500 0.1400 0.1400 0.1400 0.1300 0.1300 0.1400 4.70%
  QoQ % 7.14% 0.00% 0.00% 7.69% 0.00% -7.14% -
  Horiz. % 107.14% 100.00% 100.00% 100.00% 92.86% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.36 12.45 11.67 12.76 12.36 12.12 11.19 12.53%
  QoQ % 7.31% 6.68% -8.54% 3.24% 1.98% 8.31% -
  Horiz. % 119.39% 111.26% 104.29% 114.03% 110.46% 108.31% 100.00%
EPS 2.02 1.91 2.27 0.29 -0.22 -0.18 2.56 -14.60%
  QoQ % 5.76% -15.86% 682.76% 231.82% -22.22% -107.03% -
  Horiz. % 78.91% 74.61% 88.67% 11.33% -8.59% -7.03% 100.00%
DPS 0.68 0.00 0.00 0.53 0.56 0.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% -5.36% -31.71% 0.00% -
  Horiz. % 82.93% 0.00% 0.00% 64.63% 68.29% 100.00% -
NAPS 0.1496 0.1394 0.1392 0.1452 0.1325 0.1295 0.1401 4.47%
  QoQ % 7.32% 0.14% -4.13% 9.58% 2.32% -7.57% -
  Horiz. % 106.78% 99.50% 99.36% 103.64% 94.58% 92.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.1800 0.2300 0.2500 0.2800 0.2300 0.2500 0.2800 -
P/RPS 1.34 1.84 2.13 2.28 1.90 2.06 2.50 -33.99%
  QoQ % -27.17% -13.62% -6.58% 20.00% -7.77% -17.60% -
  Horiz. % 53.60% 73.60% 85.20% 91.20% 76.00% 82.40% 100.00%
P/EPS 8.88 11.98 10.96 99.95 -107.81 -138.89 10.94 -12.97%
  QoQ % -25.88% 9.31% -89.03% 192.71% 22.38% -1,369.56% -
  Horiz. % 81.17% 109.51% 100.18% 913.62% -985.47% -1,269.56% 100.00%
EY 11.26 8.35 9.12 1.00 -0.93 -0.72 9.14 14.91%
  QoQ % 34.85% -8.44% 812.00% 207.53% -29.17% -107.88% -
  Horiz. % 123.19% 91.36% 99.78% 10.94% -10.18% -7.88% 100.00%
DY 3.78 0.00 0.00 1.82 2.38 3.28 0.00 -
  QoQ % 0.00% 0.00% 0.00% -23.53% -27.44% 0.00% -
  Horiz. % 115.24% 0.00% 0.00% 55.49% 72.56% 100.00% -
P/NAPS 1.20 1.64 1.79 2.00 1.77 1.92 2.00 -28.84%
  QoQ % -26.83% -8.38% -10.50% 12.99% -7.81% -4.00% -
  Horiz. % 60.00% 82.00% 89.50% 100.00% 88.50% 96.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 18/08/11 23/05/11 28/02/11 11/11/10 16/08/10 26/05/10 -
Price 0.2200 0.1700 0.2500 0.2600 0.3000 0.2300 0.2500 -
P/RPS 1.64 1.36 2.13 2.11 2.47 1.89 2.24 -18.75%
  QoQ % 20.59% -36.15% 0.95% -14.57% 30.69% -15.63% -
  Horiz. % 73.21% 60.71% 95.09% 94.20% 110.27% 84.38% 100.00%
P/EPS 10.85 8.85 10.96 92.81 -140.63 -127.78 9.77 7.23%
  QoQ % 22.60% -19.25% -88.19% 166.00% -10.06% -1,407.88% -
  Horiz. % 111.05% 90.58% 112.18% 949.95% -1,439.41% -1,307.88% 100.00%
EY 9.21 11.29 9.12 1.08 -0.71 -0.78 10.24 -6.82%
  QoQ % -18.42% 23.79% 744.44% 252.11% 8.97% -107.62% -
  Horiz. % 89.94% 110.25% 89.06% 10.55% -6.93% -7.62% 100.00%
DY 3.09 0.00 0.00 1.96 1.82 3.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 7.69% -49.02% 0.00% -
  Horiz. % 86.55% 0.00% 0.00% 54.90% 50.98% 100.00% -
P/NAPS 1.47 1.21 1.79 1.86 2.31 1.77 1.79 -12.29%
  QoQ % 21.49% -32.40% -3.76% -19.48% 30.51% -1.12% -
  Horiz. % 82.12% 67.60% 100.00% 103.91% 129.05% 98.88% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
5. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
6. Jaks Resources - 1200MW power to fire up Soon ! DK66
7. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
8. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
Partners & Brokers