Highlights

[PICORP] QoQ Annualized Quarter Result on 2011-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -30.59%    YoY -     382.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 86,294 96,300 93,748 88,796 87,898 81,904 76,764 8.09%
  QoQ % -10.39% 2.72% 5.58% 1.02% 7.32% 6.70% -
  Horiz. % 112.42% 125.45% 122.12% 115.67% 114.51% 106.70% 100.00%
PBT 16,060 28,102 29,956 22,604 25,697 25,316 27,576 -30.19%
  QoQ % -42.85% -6.19% 32.53% -12.04% 1.51% -8.20% -
  Horiz. % 58.24% 101.91% 108.63% 81.97% 93.19% 91.80% 100.00%
Tax -7,034 -8,014 -8,408 -7,668 -7,413 -7,788 -7,656 -5.47%
  QoQ % 12.22% 4.69% -9.65% -3.44% 4.81% -1.72% -
  Horiz. % 91.88% 104.68% 109.82% 100.16% 96.83% 101.72% 100.00%
NP 9,025 20,088 21,548 14,936 18,284 17,528 19,920 -40.92%
  QoQ % -55.07% -6.78% 44.27% -18.31% 4.31% -12.01% -
  Horiz. % 45.31% 100.84% 108.17% 74.98% 91.79% 87.99% 100.00%
NP to SH 4,817 14,392 15,976 9,234 13,302 12,582 14,912 -52.82%
  QoQ % -66.53% -9.91% 73.01% -30.59% 5.73% -15.62% -
  Horiz. % 32.31% 96.51% 107.14% 61.92% 89.21% 84.38% 100.00%
Tax Rate 43.80 % 28.52 % 28.07 % 33.92 % 28.85 % 30.76 % 27.76 % 35.42%
  QoQ % 53.58% 1.60% -17.25% 17.57% -6.21% 10.81% -
  Horiz. % 157.78% 102.74% 101.12% 122.19% 103.93% 110.81% 100.00%
Total Cost 77,269 76,212 72,200 73,860 69,614 64,376 56,844 22.64%
  QoQ % 1.39% 5.56% -2.25% 6.10% 8.14% 13.25% -
  Horiz. % 135.93% 134.07% 127.01% 129.93% 122.47% 113.25% 100.00%
Net Worth 98,536 105,629 98,213 98,935 98,441 91,743 91,564 5.00%
  QoQ % -6.71% 7.55% -0.73% 0.50% 7.30% 0.20% -
  Horiz. % 107.61% 115.36% 107.26% 108.05% 107.51% 100.20% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 7,387 4,462 - - -
  QoQ % 0.00% 0.00% 0.00% 65.53% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 165.53% 100.00% - -
Div Payout % - % - % - % 80.00 % 33.55 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 138.45% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 238.45% 100.00% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 98,536 105,629 98,213 98,935 98,441 91,743 91,564 5.00%
  QoQ % -6.71% 7.55% -0.73% 0.50% 7.30% 0.20% -
  Horiz. % 107.61% 115.36% 107.26% 108.05% 107.51% 100.20% 100.00%
NOSH 656,909 660,183 654,754 659,571 656,274 655,312 654,035 0.29%
  QoQ % -0.50% 0.83% -0.73% 0.50% 0.15% 0.20% -
  Horiz. % 100.44% 100.94% 100.11% 100.85% 100.34% 100.20% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.46 % 20.86 % 22.99 % 16.82 % 20.80 % 21.40 % 25.95 % -45.34%
  QoQ % -49.86% -9.26% 36.68% -19.13% -2.80% -17.53% -
  Horiz. % 40.31% 80.39% 88.59% 64.82% 80.15% 82.47% 100.00%
ROE 4.89 % 13.63 % 16.27 % 9.33 % 13.51 % 13.71 % 16.29 % -55.07%
  QoQ % -64.12% -16.23% 74.38% -30.94% -1.46% -15.84% -
  Horiz. % 30.02% 83.67% 99.88% 57.27% 82.93% 84.16% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 13.14 14.59 14.32 13.46 13.39 12.50 11.74 7.78%
  QoQ % -9.94% 1.89% 6.39% 0.52% 7.12% 6.47% -
  Horiz. % 111.93% 124.28% 121.98% 114.65% 114.05% 106.47% 100.00%
EPS 0.73 2.18 2.44 1.40 2.03 1.92 2.28 -53.10%
  QoQ % -66.51% -10.66% 74.29% -31.03% 5.73% -15.79% -
  Horiz. % 32.02% 95.61% 107.02% 61.40% 89.04% 84.21% 100.00%
DPS 0.00 0.00 0.00 1.12 0.68 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 64.71% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 164.71% 100.00% - -
NAPS 0.1500 0.1600 0.1500 0.1500 0.1500 0.1400 0.1400 4.69%
  QoQ % -6.25% 6.67% 0.00% 0.00% 7.14% 0.00% -
  Horiz. % 107.14% 114.29% 107.14% 107.14% 107.14% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 13.11 14.64 14.25 13.49 13.36 12.45 11.67 8.04%
  QoQ % -10.45% 2.74% 5.63% 0.97% 7.31% 6.68% -
  Horiz. % 112.34% 125.45% 122.11% 115.60% 114.48% 106.68% 100.00%
EPS 0.73 2.19 2.43 1.40 2.02 1.91 2.27 -52.96%
  QoQ % -66.67% -9.88% 73.57% -30.69% 5.76% -15.86% -
  Horiz. % 32.16% 96.48% 107.05% 61.67% 88.99% 84.14% 100.00%
DPS 0.00 0.00 0.00 1.12 0.68 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 64.71% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 164.71% 100.00% - -
NAPS 0.1498 0.1605 0.1493 0.1504 0.1496 0.1394 0.1392 5.00%
  QoQ % -6.67% 7.50% -0.73% 0.53% 7.32% 0.14% -
  Horiz. % 107.61% 115.30% 107.26% 108.05% 107.47% 100.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.1700 0.1700 0.2000 0.2200 0.1800 0.2300 0.2500 -
P/RPS 1.29 1.17 1.40 1.63 1.34 1.84 2.13 -28.35%
  QoQ % 10.26% -16.43% -14.11% 21.64% -27.17% -13.62% -
  Horiz. % 60.56% 54.93% 65.73% 76.53% 62.91% 86.38% 100.00%
P/EPS 23.18 7.80 8.20 15.71 8.88 11.98 10.96 64.54%
  QoQ % 197.18% -4.88% -47.80% 76.91% -25.88% 9.31% -
  Horiz. % 211.50% 71.17% 74.82% 143.34% 81.02% 109.31% 100.00%
EY 4.31 12.82 12.20 6.36 11.26 8.35 9.12 -39.25%
  QoQ % -66.38% 5.08% 91.82% -43.52% 34.85% -8.44% -
  Horiz. % 47.26% 140.57% 133.77% 69.74% 123.46% 91.56% 100.00%
DY 0.00 0.00 0.00 5.09 3.78 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 34.66% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 134.66% 100.00% - -
P/NAPS 1.13 1.06 1.33 1.47 1.20 1.64 1.79 -26.35%
  QoQ % 6.60% -20.30% -9.52% 22.50% -26.83% -8.38% -
  Horiz. % 63.13% 59.22% 74.30% 82.12% 67.04% 91.62% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 30/05/12 29/02/12 17/11/11 18/08/11 23/05/11 -
Price 0.1600 0.1700 0.1800 0.2200 0.2200 0.1700 0.2500 -
P/RPS 1.22 1.17 1.26 1.63 1.64 1.36 2.13 -30.96%
  QoQ % 4.27% -7.14% -22.70% -0.61% 20.59% -36.15% -
  Horiz. % 57.28% 54.93% 59.15% 76.53% 77.00% 63.85% 100.00%
P/EPS 21.82 7.80 7.38 15.71 10.85 8.85 10.96 58.06%
  QoQ % 179.74% 5.69% -53.02% 44.79% 22.60% -19.25% -
  Horiz. % 199.09% 71.17% 67.34% 143.34% 99.00% 80.75% 100.00%
EY 4.58 12.82 13.56 6.36 9.21 11.29 9.12 -36.74%
  QoQ % -64.27% -5.46% 113.21% -30.94% -18.42% 23.79% -
  Horiz. % 50.22% 140.57% 148.68% 69.74% 100.99% 123.79% 100.00%
DY 0.00 0.00 0.00 5.09 3.09 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 64.72% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 164.72% 100.00% - -
P/NAPS 1.07 1.06 1.20 1.47 1.47 1.21 1.79 -28.97%
  QoQ % 0.94% -11.67% -18.37% 0.00% 21.49% -32.40% -
  Horiz. % 59.78% 59.22% 67.04% 82.12% 82.12% 67.60% 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.
 


 

166  128  459  1515 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.020.00 
 KNM 0.455+0.01 
 ISTONE 0.245+0.02 
 SAPNRG 0.270.00 
 HSI-C7F 0.33+0.015 
 KNM-WB 0.20+0.015 
 GPACKET-WB 0.3150.00 
 VELESTO 0.34+0.01 
 D&O 0.67+0.02 
 REACH-WA 0.050.00 
Partners & Brokers