Highlights

[PICORP] QoQ Cumulative Quarter Result on 2008-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     49.76%    YoY -     -0.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 55,381 35,023 17,822 72,187 49,338 30,743 14,895 139.81%
  QoQ % 58.13% 96.52% -75.31% 46.31% 60.49% 106.40% -
  Horiz. % 371.81% 235.13% 119.65% 484.64% 331.24% 206.40% 100.00%
PBT 17,572 11,962 6,713 24,060 16,662 10,068 5,899 106.89%
  QoQ % 46.90% 78.19% -72.10% 44.40% 65.49% 70.67% -
  Horiz. % 297.88% 202.78% 113.80% 407.87% 282.45% 170.67% 100.00%
Tax -4,434 -3,317 -1,534 -6,748 -5,577 -3,147 -1,652 93.02%
  QoQ % -33.68% -116.23% 77.27% -21.00% -77.22% -90.50% -
  Horiz. % 268.40% 200.79% 92.86% 408.47% 337.59% 190.50% 100.00%
NP 13,138 8,645 5,179 17,312 11,085 6,921 4,247 112.16%
  QoQ % 51.97% 66.92% -70.08% 56.18% 60.16% 62.96% -
  Horiz. % 309.35% 203.56% 121.94% 407.63% 261.01% 162.96% 100.00%
NP to SH 10,001 6,571 3,987 12,966 8,658 5,350 3,207 113.30%
  QoQ % 52.20% 64.81% -69.25% 49.76% 61.83% 66.82% -
  Horiz. % 311.85% 204.90% 124.32% 404.30% 269.97% 166.82% 100.00%
Tax Rate 25.23 % 27.73 % 22.85 % 28.05 % 33.47 % 31.26 % 28.00 % -6.70%
  QoQ % -9.02% 21.36% -18.54% -16.19% 7.07% 11.64% -
  Horiz. % 90.11% 99.04% 81.61% 100.18% 119.54% 111.64% 100.00%
Total Cost 42,243 26,378 12,643 54,875 38,253 23,822 10,648 150.40%
  QoQ % 60.14% 108.64% -76.96% 43.45% 60.58% 123.72% -
  Horiz. % 396.72% 247.73% 118.74% 515.36% 359.25% 223.72% 100.00%
Net Worth 85,534 85,422 84,968 85,562 78,709 79,259 85,083 0.35%
  QoQ % 0.13% 0.53% -0.69% 8.71% -0.69% -6.85% -
  Horiz. % 100.53% 100.40% 99.87% 100.56% 92.51% 93.15% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 8,356 8,345 - 12,373 8,067 8,124 4,712 46.45%
  QoQ % 0.13% 0.00% 0.00% 53.37% -0.69% 72.40% -
  Horiz. % 177.32% 177.09% 0.00% 262.58% 171.20% 172.40% 100.00%
Div Payout % 83.55 % 127.00 % - % 95.43 % 93.18 % 151.85 % 146.94 % -31.34%
  QoQ % -34.21% 0.00% 0.00% 2.41% -38.64% 3.34% -
  Horiz. % 56.86% 86.43% 0.00% 64.94% 63.41% 103.34% 100.00%
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 85,534 85,422 84,968 85,562 78,709 79,259 85,083 0.35%
  QoQ % 0.13% 0.53% -0.69% 8.71% -0.69% -6.85% -
  Horiz. % 100.53% 100.40% 99.87% 100.56% 92.51% 93.15% 100.00%
NOSH 657,960 657,100 653,606 658,172 655,909 660,493 654,489 0.35%
  QoQ % 0.13% 0.53% -0.69% 0.35% -0.69% 0.92% -
  Horiz. % 100.53% 100.40% 99.87% 100.56% 100.22% 100.92% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 23.72 % 24.68 % 29.06 % 23.98 % 22.47 % 22.51 % 28.51 % -11.53%
  QoQ % -3.89% -15.07% 21.18% 6.72% -0.18% -21.05% -
  Horiz. % 83.20% 86.57% 101.93% 84.11% 78.81% 78.95% 100.00%
ROE 11.69 % 7.69 % 4.69 % 15.15 % 11.00 % 6.75 % 3.77 % 112.50%
  QoQ % 52.02% 63.97% -69.04% 37.73% 62.96% 79.05% -
  Horiz. % 310.08% 203.98% 124.40% 401.86% 291.78% 179.05% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.42 5.33 2.73 10.97 7.52 4.65 2.28 138.73%
  QoQ % 57.97% 95.24% -75.11% 45.88% 61.72% 103.95% -
  Horiz. % 369.30% 233.77% 119.74% 481.14% 329.82% 203.95% 100.00%
EPS 1.52 1.00 0.61 1.97 1.32 0.81 0.49 112.55%
  QoQ % 52.00% 63.93% -69.04% 49.24% 62.96% 65.31% -
  Horiz. % 310.20% 204.08% 124.49% 402.04% 269.39% 165.31% 100.00%
DPS 1.27 1.27 0.00 1.88 1.23 1.23 0.72 45.94%
  QoQ % 0.00% 0.00% 0.00% 52.85% 0.00% 70.83% -
  Horiz. % 176.39% 176.39% 0.00% 261.11% 170.83% 170.83% 100.00%
NAPS 0.1300 0.1300 0.1300 0.1300 0.1200 0.1200 0.1300 -
  QoQ % 0.00% 0.00% 0.00% 8.33% 0.00% -7.69% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 92.31% 92.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.42 5.32 2.71 10.97 7.50 4.67 2.26 140.13%
  QoQ % 58.27% 96.31% -75.30% 46.27% 60.60% 106.64% -
  Horiz. % 372.57% 235.40% 119.91% 485.40% 331.86% 206.64% 100.00%
EPS 1.52 1.00 0.61 1.97 1.32 0.81 0.49 112.55%
  QoQ % 52.00% 63.93% -69.04% 49.24% 62.96% 65.31% -
  Horiz. % 310.20% 204.08% 124.49% 402.04% 269.39% 165.31% 100.00%
DPS 1.27 1.27 0.00 1.88 1.23 1.23 0.72 45.94%
  QoQ % 0.00% 0.00% 0.00% 52.85% 0.00% 70.83% -
  Horiz. % 176.39% 176.39% 0.00% 261.11% 170.83% 170.83% 100.00%
NAPS 0.1300 0.1298 0.1291 0.1300 0.1196 0.1205 0.1293 0.36%
  QoQ % 0.15% 0.54% -0.69% 8.70% -0.75% -6.81% -
  Horiz. % 100.54% 100.39% 99.85% 100.54% 92.50% 93.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.3200 0.3600 0.4700 0.4700 0.5000 0.7100 0.5700 -
P/RPS 3.80 6.75 17.24 4.29 6.65 15.25 25.05 -71.52%
  QoQ % -43.70% -60.85% 301.86% -35.49% -56.39% -39.12% -
  Horiz. % 15.17% 26.95% 68.82% 17.13% 26.55% 60.88% 100.00%
P/EPS 21.05 36.00 77.05 23.86 37.88 87.65 116.33 -67.97%
  QoQ % -41.53% -53.28% 222.93% -37.01% -56.78% -24.65% -
  Horiz. % 18.10% 30.95% 66.23% 20.51% 32.56% 75.35% 100.00%
EY 4.75 2.78 1.30 4.19 2.64 1.14 0.86 212.14%
  QoQ % 70.86% 113.85% -68.97% 58.71% 131.58% 32.56% -
  Horiz. % 552.33% 323.26% 151.16% 487.21% 306.98% 132.56% 100.00%
DY 3.97 3.53 0.00 4.00 2.46 1.73 1.26 114.77%
  QoQ % 12.46% 0.00% 0.00% 62.60% 42.20% 37.30% -
  Horiz. % 315.08% 280.16% 0.00% 317.46% 195.24% 137.30% 100.00%
P/NAPS 2.46 2.77 3.62 3.62 4.17 5.92 4.38 -31.90%
  QoQ % -11.19% -23.48% 0.00% -13.19% -29.56% 35.16% -
  Horiz. % 56.16% 63.24% 82.65% 82.65% 95.21% 135.16% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 13/11/09 04/08/09 11/05/09 27/02/09 06/11/08 22/08/08 07/05/08 -
Price 0.3100 0.3500 0.4200 0.4700 0.5000 0.5600 0.6900 -
P/RPS 3.68 6.57 15.40 4.29 6.65 12.03 30.32 -75.45%
  QoQ % -43.99% -57.34% 258.97% -35.49% -44.72% -60.32% -
  Horiz. % 12.14% 21.67% 50.79% 14.15% 21.93% 39.68% 100.00%
P/EPS 20.39 35.00 68.85 23.86 37.88 69.14 140.82 -72.39%
  QoQ % -41.74% -49.16% 188.56% -37.01% -45.21% -50.90% -
  Horiz. % 14.48% 24.85% 48.89% 16.94% 26.90% 49.10% 100.00%
EY 4.90 2.86 1.45 4.19 2.64 1.45 0.71 262.06%
  QoQ % 71.33% 97.24% -65.39% 58.71% 82.07% 104.23% -
  Horiz. % 690.14% 402.82% 204.23% 590.14% 371.83% 204.23% 100.00%
DY 4.10 3.63 0.00 4.00 2.46 2.20 1.04 149.35%
  QoQ % 12.95% 0.00% 0.00% 62.60% 11.82% 111.54% -
  Horiz. % 394.23% 349.04% 0.00% 384.62% 236.54% 211.54% 100.00%
P/NAPS 2.38 2.69 3.23 3.62 4.17 4.67 5.31 -41.40%
  QoQ % -11.52% -16.72% -10.77% -13.19% -10.71% -12.05% -
  Horiz. % 44.82% 50.66% 60.83% 68.17% 78.53% 87.95% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS