Highlights

[PICORP] QoQ Annualized Quarter Result on 2010-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     60.83%    YoY -     5.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 83,951 81,338 79,736 73,648 74,726 73,841 70,046 12.79%
  QoQ % 3.21% 2.01% 8.27% -1.44% 1.20% 5.42% -
  Horiz. % 119.85% 116.12% 113.83% 105.14% 106.68% 105.42% 100.00%
PBT 7,244 2,700 -434 26,888 19,860 23,429 23,924 -54.81%
  QoQ % 168.30% 722.12% -101.61% 35.39% -15.23% -2.07% -
  Horiz. % 30.28% 11.29% -1.81% 112.39% 83.01% 97.93% 100.00%
Tax -6,679 -6,602 -6,252 -6,084 -5,498 -5,912 -6,634 0.45%
  QoQ % -1.16% -5.61% -2.76% -10.66% 7.00% 10.88% -
  Horiz. % 100.68% 99.53% 94.24% 91.71% 82.88% 89.12% 100.00%
NP 565 -3,902 -6,686 20,804 14,362 17,517 17,290 -89.71%
  QoQ % 114.48% 41.63% -132.14% 44.85% -18.01% 1.31% -
  Horiz. % 3.27% -22.57% -38.67% 120.32% 83.07% 101.31% 100.00%
NP to SH 1,912 -1,430 -1,180 16,860 10,483 13,334 13,142 -72.24%
  QoQ % 233.64% -21.24% -107.00% 60.83% -21.39% 1.47% -
  Horiz. % 14.55% -10.89% -8.98% 128.29% 79.77% 101.47% 100.00%
Tax Rate 92.20 % 244.54 % - % 22.63 % 27.68 % 25.23 % 27.73 % 122.28%
  QoQ % -62.30% 0.00% 0.00% -18.24% 9.71% -9.02% -
  Horiz. % 332.49% 881.86% 0.00% 81.61% 99.82% 90.98% 100.00%
Total Cost 83,386 85,241 86,422 52,844 60,364 56,324 52,756 35.58%
  QoQ % -2.18% -1.37% 63.54% -12.46% 7.17% 6.76% -
  Horiz. % 158.06% 161.58% 163.81% 100.17% 114.42% 106.76% 100.00%
Net Worth 95,550 87,181 85,222 92,203 85,674 85,534 85,422 7.73%
  QoQ % 9.60% 2.30% -7.57% 7.62% 0.16% 0.13% -
  Horiz. % 111.86% 102.06% 99.76% 107.94% 100.29% 100.13% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,480 3,666 5,375 - 11,071 11,141 16,690 -64.73%
  QoQ % -5.06% -31.80% 0.00% 0.00% -0.63% -33.25% -
  Horiz. % 20.85% 21.97% 32.21% 0.00% 66.34% 66.75% 100.00%
Div Payout % 182.05 % - % - % - % 105.62 % 83.55 % 127.00 % 27.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% 26.42% -34.21% -
  Horiz. % 143.35% 0.00% 0.00% 0.00% 83.17% 65.79% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 95,550 87,181 85,222 92,203 85,674 85,534 85,422 7.73%
  QoQ % 9.60% 2.30% -7.57% 7.62% 0.16% 0.13% -
  Horiz. % 111.86% 102.06% 99.76% 107.94% 100.29% 100.13% 100.00%
NOSH 682,500 670,624 655,555 658,593 659,032 657,960 657,100 2.55%
  QoQ % 1.77% 2.30% -0.46% -0.07% 0.16% 0.13% -
  Horiz. % 103.87% 102.06% 99.76% 100.23% 100.29% 100.13% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.67 % -4.80 % -8.39 % 28.25 % 19.22 % 23.72 % 24.68 % -90.91%
  QoQ % 113.96% 42.79% -129.70% 46.98% -18.97% -3.89% -
  Horiz. % 2.71% -19.45% -34.00% 114.47% 77.88% 96.11% 100.00%
ROE 2.00 % -1.64 % -1.38 % 18.29 % 12.24 % 15.59 % 15.38 % -74.24%
  QoQ % 221.95% -18.84% -107.55% 49.43% -21.49% 1.37% -
  Horiz. % 13.00% -10.66% -8.97% 118.92% 79.58% 101.37% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 12.30 12.13 12.16 11.18 11.34 11.22 10.66 9.98%
  QoQ % 1.40% -0.25% 8.77% -1.41% 1.07% 5.25% -
  Horiz. % 115.38% 113.79% 114.07% 104.88% 106.38% 105.25% 100.00%
EPS 0.29 -0.21 -0.18 2.56 1.59 2.03 2.00 -72.30%
  QoQ % 238.10% -16.67% -107.03% 61.01% -21.67% 1.50% -
  Horiz. % 14.50% -10.50% -9.00% 128.00% 79.50% 101.50% 100.00%
DPS 0.51 0.55 0.82 0.00 1.68 1.69 2.54 -65.61%
  QoQ % -7.27% -32.93% 0.00% 0.00% -0.59% -33.46% -
  Horiz. % 20.08% 21.65% 32.28% 0.00% 66.14% 66.54% 100.00%
NAPS 0.1400 0.1300 0.1300 0.1400 0.1300 0.1300 0.1300 5.05%
  QoQ % 7.69% 0.00% -7.14% 7.69% 0.00% 0.00% -
  Horiz. % 107.69% 100.00% 100.00% 107.69% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 12.76 12.36 12.12 11.19 11.36 11.22 10.65 12.77%
  QoQ % 3.24% 1.98% 8.31% -1.50% 1.25% 5.35% -
  Horiz. % 119.81% 116.06% 113.80% 105.07% 106.67% 105.35% 100.00%
EPS 0.29 -0.22 -0.18 2.56 1.59 2.03 2.00 -72.30%
  QoQ % 231.82% -22.22% -107.03% 61.01% -21.67% 1.50% -
  Horiz. % 14.50% -11.00% -9.00% 128.00% 79.50% 101.50% 100.00%
DPS 0.53 0.56 0.82 0.00 1.68 1.69 2.54 -64.72%
  QoQ % -5.36% -31.71% 0.00% 0.00% -0.59% -33.46% -
  Horiz. % 20.87% 22.05% 32.28% 0.00% 66.14% 66.54% 100.00%
NAPS 0.1452 0.1325 0.1295 0.1401 0.1302 0.1300 0.1298 7.74%
  QoQ % 9.58% 2.32% -7.57% 7.60% 0.15% 0.15% -
  Horiz. % 111.86% 102.08% 99.77% 107.94% 100.31% 100.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.2800 0.2300 0.2500 0.2800 0.2700 0.3200 0.3600 -
P/RPS 2.28 1.90 2.06 2.50 2.38 2.85 3.38 -23.03%
  QoQ % 20.00% -7.77% -17.60% 5.04% -16.49% -15.68% -
  Horiz. % 67.46% 56.21% 60.95% 73.96% 70.41% 84.32% 100.00%
P/EPS 99.95 -107.81 -138.89 10.94 16.97 15.79 18.00 212.60%
  QoQ % 192.71% 22.38% -1,369.56% -35.53% 7.47% -12.28% -
  Horiz. % 555.28% -598.94% -771.61% 60.78% 94.28% 87.72% 100.00%
EY 1.00 -0.93 -0.72 9.14 5.89 6.33 5.56 -68.04%
  QoQ % 207.53% -29.17% -107.88% 55.18% -6.95% 13.85% -
  Horiz. % 17.99% -16.73% -12.95% 164.39% 105.94% 113.85% 100.00%
DY 1.82 2.38 3.28 0.00 6.22 5.29 7.06 -59.39%
  QoQ % -23.53% -27.44% 0.00% 0.00% 17.58% -25.07% -
  Horiz. % 25.78% 33.71% 46.46% 0.00% 88.10% 74.93% 100.00%
P/NAPS 2.00 1.77 1.92 2.00 2.08 2.46 2.77 -19.47%
  QoQ % 12.99% -7.81% -4.00% -3.85% -15.45% -11.19% -
  Horiz. % 72.20% 63.90% 69.31% 72.20% 75.09% 88.81% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 11/11/10 16/08/10 26/05/10 25/02/10 13/11/09 04/08/09 -
Price 0.2600 0.3000 0.2300 0.2500 0.2800 0.3100 0.3500 -
P/RPS 2.11 2.47 1.89 2.24 2.47 2.76 3.28 -25.42%
  QoQ % -14.57% 30.69% -15.63% -9.31% -10.51% -15.85% -
  Horiz. % 64.33% 75.30% 57.62% 68.29% 75.30% 84.15% 100.00%
P/EPS 92.81 -140.63 -127.78 9.77 17.60 15.30 17.50 203.19%
  QoQ % 166.00% -10.06% -1,407.88% -44.49% 15.03% -12.57% -
  Horiz. % 530.34% -803.60% -730.17% 55.83% 100.57% 87.43% 100.00%
EY 1.08 -0.71 -0.78 10.24 5.68 6.54 5.71 -66.95%
  QoQ % 252.11% 8.97% -107.62% 80.28% -13.15% 14.54% -
  Horiz. % 18.91% -12.43% -13.66% 179.33% 99.47% 114.54% 100.00%
DY 1.96 1.82 3.57 0.00 6.00 5.46 7.26 -58.13%
  QoQ % 7.69% -49.02% 0.00% 0.00% 9.89% -24.79% -
  Horiz. % 27.00% 25.07% 49.17% 0.00% 82.64% 75.21% 100.00%
P/NAPS 1.86 2.31 1.77 1.79 2.15 2.38 2.69 -21.75%
  QoQ % -19.48% 30.51% -1.12% -16.74% -9.66% -11.52% -
  Horiz. % 69.14% 85.87% 65.80% 66.54% 79.93% 88.48% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers