Highlights

[PICORP] QoQ Annualized Quarter Result on 2013-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     1.11%    YoY -     102.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 83,781 82,602 79,244 96,807 93,154 90,506 92,396 -6.31%
  QoQ % 1.43% 4.24% -18.14% 3.92% 2.93% -2.05% -
  Horiz. % 90.68% 89.40% 85.77% 104.77% 100.82% 97.95% 100.00%
PBT 21,880 19,076 15,168 32,926 31,269 32,378 36,552 -28.95%
  QoQ % 14.70% 25.76% -53.93% 5.30% -3.42% -11.42% -
  Horiz. % 59.86% 52.19% 41.50% 90.08% 85.55% 88.58% 100.00%
Tax -7,980 -9,162 -6,180 -9,162 -7,284 -6,370 -6,224 18.00%
  QoQ % 12.90% -48.25% 32.55% -25.78% -14.35% -2.35% -
  Horiz. % 128.21% 147.20% 99.29% 147.20% 117.03% 102.35% 100.00%
NP 13,900 9,914 8,988 23,764 23,985 26,008 30,328 -40.53%
  QoQ % 40.21% 10.30% -62.18% -0.92% -7.78% -14.24% -
  Horiz. % 45.83% 32.69% 29.64% 78.36% 79.09% 85.76% 100.00%
NP to SH 9,452 5,574 5,512 15,846 15,672 16,846 19,520 -38.31%
  QoQ % 69.57% 1.12% -65.22% 1.11% -6.97% -13.70% -
  Horiz. % 48.42% 28.56% 28.24% 81.18% 80.29% 86.30% 100.00%
Tax Rate 36.47 % 48.03 % 40.74 % 27.83 % 23.29 % 19.67 % 17.03 % 66.07%
  QoQ % -24.07% 17.89% 46.39% 19.49% 18.40% 15.50% -
  Horiz. % 214.15% 282.03% 239.22% 163.42% 136.76% 115.50% 100.00%
Total Cost 69,881 72,688 70,256 73,043 69,169 64,498 62,068 8.22%
  QoQ % -3.86% 3.46% -3.82% 5.60% 7.24% 3.92% -
  Horiz. % 112.59% 117.11% 113.19% 117.68% 111.44% 103.92% 100.00%
Net Worth 111,586 112,807 111,552 112,011 105,063 111,867 105,513 3.80%
  QoQ % -1.08% 1.12% -0.41% 6.61% -6.08% 6.02% -
  Horiz. % 105.76% 106.91% 105.72% 106.16% 99.57% 106.02% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 5,338 - - 8,960 11,907 17,898 - -
  QoQ % 0.00% 0.00% 0.00% -24.74% -33.48% 0.00% -
  Horiz. % 29.83% 0.00% 0.00% 50.06% 66.52% 100.00% -
Div Payout % 56.48 % - % - % 56.55 % 75.98 % 106.25 % - % -
  QoQ % 0.00% 0.00% 0.00% -25.57% -28.49% 0.00% -
  Horiz. % 53.16% 0.00% 0.00% 53.22% 71.51% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 111,586 112,807 111,552 112,011 105,063 111,867 105,513 3.80%
  QoQ % -1.08% 1.12% -0.41% 6.61% -6.08% 6.02% -
  Horiz. % 105.76% 106.91% 105.72% 106.16% 99.57% 106.02% 100.00%
NOSH 656,388 663,571 656,190 658,888 656,648 658,046 659,459 -0.31%
  QoQ % -1.08% 1.12% -0.41% 0.34% -0.21% -0.21% -
  Horiz. % 99.53% 100.62% 99.50% 99.91% 99.57% 99.79% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 16.59 % 12.00 % 11.34 % 24.55 % 25.75 % 28.74 % 32.82 % -36.52%
  QoQ % 38.25% 5.82% -53.81% -4.66% -10.40% -12.43% -
  Horiz. % 50.55% 36.56% 34.55% 74.80% 78.46% 87.57% 100.00%
ROE 8.47 % 4.94 % 4.94 % 14.15 % 14.92 % 15.06 % 18.50 % -40.57%
  QoQ % 71.46% 0.00% -65.09% -5.16% -0.93% -18.59% -
  Horiz. % 45.78% 26.70% 26.70% 76.49% 80.65% 81.41% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.76 12.45 12.08 14.69 14.19 13.75 14.01 -6.03%
  QoQ % 2.49% 3.06% -17.77% 3.52% 3.20% -1.86% -
  Horiz. % 91.08% 88.87% 86.22% 104.85% 101.28% 98.14% 100.00%
EPS 1.44 0.84 0.84 2.41 2.39 2.56 2.96 -38.12%
  QoQ % 71.43% 0.00% -65.15% 0.84% -6.64% -13.51% -
  Horiz. % 48.65% 28.38% 28.38% 81.42% 80.74% 86.49% 100.00%
DPS 0.81 0.00 0.00 1.36 1.81 2.72 0.00 -
  QoQ % 0.00% 0.00% 0.00% -24.86% -33.46% 0.00% -
  Horiz. % 29.78% 0.00% 0.00% 50.00% 66.54% 100.00% -
NAPS 0.1700 0.1700 0.1700 0.1700 0.1600 0.1700 0.1600 4.12%
  QoQ % 0.00% 0.00% 0.00% 6.25% -5.88% 6.25% -
  Horiz. % 106.25% 106.25% 106.25% 106.25% 100.00% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.73 12.55 12.04 14.71 14.16 13.75 14.04 -6.32%
  QoQ % 1.43% 4.24% -18.15% 3.88% 2.98% -2.07% -
  Horiz. % 90.67% 89.39% 85.75% 104.77% 100.85% 97.93% 100.00%
EPS 1.44 0.85 0.84 2.41 2.38 2.56 2.97 -38.26%
  QoQ % 69.41% 1.19% -65.15% 1.26% -7.03% -13.80% -
  Horiz. % 48.48% 28.62% 28.28% 81.14% 80.13% 86.20% 100.00%
DPS 0.81 0.00 0.00 1.36 1.81 2.72 0.00 -
  QoQ % 0.00% 0.00% 0.00% -24.86% -33.46% 0.00% -
  Horiz. % 29.78% 0.00% 0.00% 50.00% 66.54% 100.00% -
NAPS 0.1696 0.1714 0.1695 0.1702 0.1597 0.1700 0.1604 3.78%
  QoQ % -1.05% 1.12% -0.41% 6.57% -6.06% 5.99% -
  Horiz. % 105.74% 106.86% 105.67% 106.11% 99.56% 105.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.2200 0.2650 0.2850 0.1700 0.1450 0.1400 0.1450 -
P/RPS 1.72 2.13 2.36 1.16 1.02 1.02 1.03 40.71%
  QoQ % -19.25% -9.75% 103.45% 13.73% 0.00% -0.97% -
  Horiz. % 166.99% 206.80% 229.13% 112.62% 99.03% 99.03% 100.00%
P/EPS 15.28 31.55 33.93 7.07 6.08 5.47 4.90 113.30%
  QoQ % -51.57% -7.01% 379.92% 16.28% 11.15% 11.63% -
  Horiz. % 311.84% 643.88% 692.45% 144.29% 124.08% 111.63% 100.00%
EY 6.55 3.17 2.95 14.15 16.46 18.29 20.41 -53.09%
  QoQ % 106.62% 7.46% -79.15% -14.03% -10.01% -10.39% -
  Horiz. % 32.09% 15.53% 14.45% 69.33% 80.65% 89.61% 100.00%
DY 3.70 0.00 0.00 8.00 12.51 19.43 0.00 -
  QoQ % 0.00% 0.00% 0.00% -36.05% -35.62% 0.00% -
  Horiz. % 19.04% 0.00% 0.00% 41.17% 64.38% 100.00% -
P/NAPS 1.29 1.56 1.68 1.00 0.91 0.82 0.91 26.17%
  QoQ % -17.31% -7.14% 68.00% 9.89% 10.98% -9.89% -
  Horiz. % 141.76% 171.43% 184.62% 109.89% 100.00% 90.11% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 26/08/14 30/05/14 28/02/14 15/11/13 30/08/13 31/05/13 -
Price 0.2050 0.2550 0.2850 0.2150 0.1750 0.1400 0.1600 -
P/RPS 1.61 2.05 2.36 1.46 1.23 1.02 1.14 25.85%
  QoQ % -21.46% -13.14% 61.64% 18.70% 20.59% -10.53% -
  Horiz. % 141.23% 179.82% 207.02% 128.07% 107.89% 89.47% 100.00%
P/EPS 14.24 30.36 33.93 8.94 7.33 5.47 5.41 90.53%
  QoQ % -53.10% -10.52% 279.53% 21.96% 34.00% 1.11% -
  Horiz. % 263.22% 561.18% 627.17% 165.25% 135.49% 101.11% 100.00%
EY 7.02 3.29 2.95 11.19 13.64 18.29 18.50 -47.56%
  QoQ % 113.37% 11.53% -73.64% -17.96% -25.42% -1.14% -
  Horiz. % 37.95% 17.78% 15.95% 60.49% 73.73% 98.86% 100.00%
DY 3.97 0.00 0.00 6.33 10.36 19.43 0.00 -
  QoQ % 0.00% 0.00% 0.00% -38.90% -46.68% 0.00% -
  Horiz. % 20.43% 0.00% 0.00% 32.58% 53.32% 100.00% -
P/NAPS 1.21 1.50 1.68 1.26 1.09 0.82 1.00 13.54%
  QoQ % -19.33% -10.71% 33.33% 15.60% 32.93% -18.00% -
  Horiz. % 121.00% 150.00% 168.00% 126.00% 109.00% 82.00% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers