Highlights

[PICORP] QoQ Annualized Quarter Result on 2012-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     62.39%    YoY -     -15.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 93,154 90,506 92,396 89,379 86,294 96,300 93,748 -0.42%
  QoQ % 2.93% -2.05% 3.38% 3.57% -10.39% 2.72% -
  Horiz. % 99.37% 96.54% 98.56% 95.34% 92.05% 102.72% 100.00%
PBT 31,269 32,378 36,552 19,217 16,060 28,102 29,956 2.90%
  QoQ % -3.42% -11.42% 90.21% 19.66% -42.85% -6.19% -
  Horiz. % 104.38% 108.09% 122.02% 64.15% 53.61% 93.81% 100.00%
Tax -7,284 -6,370 -6,224 -7,140 -7,034 -8,014 -8,408 -9.12%
  QoQ % -14.35% -2.35% 12.83% -1.50% 12.22% 4.69% -
  Horiz. % 86.63% 75.76% 74.02% 84.92% 83.67% 95.31% 100.00%
NP 23,985 26,008 30,328 12,077 9,025 20,088 21,548 7.40%
  QoQ % -7.78% -14.24% 151.12% 33.81% -55.07% -6.78% -
  Horiz. % 111.31% 120.70% 140.75% 56.05% 41.88% 93.22% 100.00%
NP to SH 15,672 16,846 19,520 7,823 4,817 14,392 15,976 -1.27%
  QoQ % -6.97% -13.70% 149.52% 62.39% -66.53% -9.91% -
  Horiz. % 98.10% 105.45% 122.18% 48.97% 30.15% 90.09% 100.00%
Tax Rate 23.29 % 19.67 % 17.03 % 37.15 % 43.80 % 28.52 % 28.07 % -11.69%
  QoQ % 18.40% 15.50% -54.16% -15.18% 53.58% 1.60% -
  Horiz. % 82.97% 70.07% 60.67% 132.35% 156.04% 101.60% 100.00%
Total Cost 69,169 64,498 62,068 77,302 77,269 76,212 72,200 -2.82%
  QoQ % 7.24% 3.92% -19.71% 0.04% 1.39% 5.56% -
  Horiz. % 95.80% 89.33% 85.97% 107.07% 107.02% 105.56% 100.00%
Net Worth 105,063 111,867 105,513 98,609 98,536 105,629 98,213 4.59%
  QoQ % -6.08% 6.02% 7.00% 0.07% -6.71% 7.55% -
  Horiz. % 106.98% 113.90% 107.43% 100.40% 100.33% 107.55% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 11,907 17,898 - 4,996 - - - -
  QoQ % -33.48% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 238.33% 358.25% 0.00% 100.00% - - -
Div Payout % 75.98 % 106.25 % - % 63.87 % - % - % - % -
  QoQ % -28.49% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.96% 166.35% 0.00% 100.00% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 105,063 111,867 105,513 98,609 98,536 105,629 98,213 4.59%
  QoQ % -6.08% 6.02% 7.00% 0.07% -6.71% 7.55% -
  Horiz. % 106.98% 113.90% 107.43% 100.40% 100.33% 107.55% 100.00%
NOSH 656,648 658,046 659,459 657,394 656,909 660,183 654,754 0.19%
  QoQ % -0.21% -0.21% 0.31% 0.07% -0.50% 0.83% -
  Horiz. % 100.29% 100.50% 100.72% 100.40% 100.33% 100.83% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 25.75 % 28.74 % 32.82 % 13.51 % 10.46 % 20.86 % 22.99 % 7.84%
  QoQ % -10.40% -12.43% 142.93% 29.16% -49.86% -9.26% -
  Horiz. % 112.01% 125.01% 142.76% 58.76% 45.50% 90.74% 100.00%
ROE 14.92 % 15.06 % 18.50 % 7.93 % 4.89 % 13.63 % 16.27 % -5.61%
  QoQ % -0.93% -18.59% 133.29% 62.17% -64.12% -16.23% -
  Horiz. % 91.70% 92.56% 113.71% 48.74% 30.06% 83.77% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.19 13.75 14.01 13.60 13.14 14.59 14.32 -0.61%
  QoQ % 3.20% -1.86% 3.01% 3.50% -9.94% 1.89% -
  Horiz. % 99.09% 96.02% 97.84% 94.97% 91.76% 101.89% 100.00%
EPS 2.39 2.56 2.96 1.19 0.73 2.18 2.44 -1.37%
  QoQ % -6.64% -13.51% 148.74% 63.01% -66.51% -10.66% -
  Horiz. % 97.95% 104.92% 121.31% 48.77% 29.92% 89.34% 100.00%
DPS 1.81 2.72 0.00 0.76 0.00 0.00 0.00 -
  QoQ % -33.46% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 238.16% 357.89% 0.00% 100.00% - - -
NAPS 0.1600 0.1700 0.1600 0.1500 0.1500 0.1600 0.1500 4.39%
  QoQ % -5.88% 6.25% 6.67% 0.00% -6.25% 6.67% -
  Horiz. % 106.67% 113.33% 106.67% 100.00% 100.00% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.16 13.75 14.04 13.58 13.11 14.64 14.25 -0.42%
  QoQ % 2.98% -2.07% 3.39% 3.59% -10.45% 2.74% -
  Horiz. % 99.37% 96.49% 98.53% 95.30% 92.00% 102.74% 100.00%
EPS 2.38 2.56 2.97 1.19 0.73 2.19 2.43 -1.38%
  QoQ % -7.03% -13.80% 149.58% 63.01% -66.67% -9.88% -
  Horiz. % 97.94% 105.35% 122.22% 48.97% 30.04% 90.12% 100.00%
DPS 1.81 2.72 0.00 0.76 0.00 0.00 0.00 -
  QoQ % -33.46% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 238.16% 357.89% 0.00% 100.00% - - -
NAPS 0.1597 0.1700 0.1604 0.1499 0.1498 0.1605 0.1493 4.59%
  QoQ % -6.06% 5.99% 7.00% 0.07% -6.67% 7.50% -
  Horiz. % 106.97% 113.86% 107.43% 100.40% 100.33% 107.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.1450 0.1400 0.1450 0.1600 0.1700 0.1700 0.2000 -
P/RPS 1.02 1.02 1.03 1.18 1.29 1.17 1.40 -19.02%
  QoQ % 0.00% -0.97% -12.71% -8.53% 10.26% -16.43% -
  Horiz. % 72.86% 72.86% 73.57% 84.29% 92.14% 83.57% 100.00%
P/EPS 6.08 5.47 4.90 13.45 23.18 7.80 8.20 -18.06%
  QoQ % 11.15% 11.63% -63.57% -41.98% 197.18% -4.88% -
  Horiz. % 74.15% 66.71% 59.76% 164.02% 282.68% 95.12% 100.00%
EY 16.46 18.29 20.41 7.44 4.31 12.82 12.20 22.08%
  QoQ % -10.01% -10.39% 174.33% 72.62% -66.38% 5.08% -
  Horiz. % 134.92% 149.92% 167.30% 60.98% 35.33% 105.08% 100.00%
DY 12.51 19.43 0.00 4.75 0.00 0.00 0.00 -
  QoQ % -35.62% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 263.37% 409.05% 0.00% 100.00% - - -
P/NAPS 0.91 0.82 0.91 1.07 1.13 1.06 1.33 -22.33%
  QoQ % 10.98% -9.89% -14.95% -5.31% 6.60% -20.30% -
  Horiz. % 68.42% 61.65% 68.42% 80.45% 84.96% 79.70% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 30/05/12 -
Price 0.1750 0.1400 0.1600 0.1350 0.1600 0.1700 0.1800 -
P/RPS 1.23 1.02 1.14 0.99 1.22 1.17 1.26 -1.59%
  QoQ % 20.59% -10.53% 15.15% -18.85% 4.27% -7.14% -
  Horiz. % 97.62% 80.95% 90.48% 78.57% 96.83% 92.86% 100.00%
P/EPS 7.33 5.47 5.41 11.34 21.82 7.80 7.38 -0.45%
  QoQ % 34.00% 1.11% -52.29% -48.03% 179.74% 5.69% -
  Horiz. % 99.32% 74.12% 73.31% 153.66% 295.66% 105.69% 100.00%
EY 13.64 18.29 18.50 8.81 4.58 12.82 13.56 0.39%
  QoQ % -25.42% -1.14% 109.99% 92.36% -64.27% -5.46% -
  Horiz. % 100.59% 134.88% 136.43% 64.97% 33.78% 94.54% 100.00%
DY 10.36 19.43 0.00 5.63 0.00 0.00 0.00 -
  QoQ % -46.68% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 184.01% 345.12% 0.00% 100.00% - - -
P/NAPS 1.09 0.82 1.00 0.90 1.07 1.06 1.20 -6.20%
  QoQ % 32.93% -18.00% 11.11% -15.89% 0.94% -11.67% -
  Horiz. % 90.83% 68.33% 83.33% 75.00% 89.17% 88.33% 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.
 


 

169  222  507  1396 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295-0.005 
 TIGER 0.065+0.005 
 HSI-H8F 0.275-0.06 
 ARMADA 0.515-0.01 
 KNM 0.435-0.005 
 HSI-C7F 0.255+0.05 
 HHGROUP 0.05-0.01 
 BORNOIL 0.05+0.005 
 HSI-C7J 0.14+0.02 
 HSI-C7K 0.43+0.055 
Partners & Brokers