Highlights

[PICORP] QoQ Cumulative 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 -     -7.45%    YoY -     382.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 64,721 48,150 23,437 88,796 65,924 40,952 19,191 124.39%
  QoQ % 34.42% 105.44% -73.61% 34.69% 60.98% 113.39% -
  Horiz. % 337.25% 250.90% 122.12% 462.70% 343.52% 213.39% 100.00%
PBT 12,045 14,051 7,489 22,604 19,273 12,658 6,894 44.92%
  QoQ % -14.28% 87.62% -66.87% 17.28% 52.26% 83.61% -
  Horiz. % 174.72% 203.81% 108.63% 327.88% 279.56% 183.61% 100.00%
Tax -5,276 -4,007 -2,102 -7,668 -5,560 -3,894 -1,914 96.23%
  QoQ % -31.67% -90.63% 72.59% -37.91% -42.78% -103.45% -
  Horiz. % 275.65% 209.35% 109.82% 400.63% 290.49% 203.45% 100.00%
NP 6,769 10,044 5,387 14,936 13,713 8,764 4,980 22.64%
  QoQ % -32.61% 86.45% -63.93% 8.92% 56.47% 75.98% -
  Horiz. % 135.92% 201.69% 108.17% 299.92% 275.36% 175.98% 100.00%
NP to SH 3,613 7,196 3,994 9,234 9,977 6,291 3,728 -2.06%
  QoQ % -49.79% 80.17% -56.75% -7.45% 58.59% 68.75% -
  Horiz. % 96.92% 193.03% 107.14% 247.69% 267.62% 168.75% 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 57,952 38,106 18,050 73,860 52,211 32,188 14,211 154.60%
  QoQ % 52.08% 111.11% -75.56% 41.46% 62.21% 126.50% -
  Horiz. % 407.80% 268.14% 127.01% 519.74% 367.40% 226.50% 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 3,346 - - -
  QoQ % 0.00% 0.00% 0.00% 120.71% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 220.71% 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 3.67 % 6.81 % 4.07 % 9.33 % 10.13 % 6.86 % 4.07 % -6.65%
  QoQ % -46.11% 67.32% -56.38% -7.90% 47.67% 68.55% -
  Horiz. % 90.17% 167.32% 100.00% 229.24% 248.89% 168.55% 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 9.85 7.29 3.58 13.46 10.05 6.25 2.93 123.92%
  QoQ % 35.12% 103.63% -73.40% 33.93% 60.80% 113.31% -
  Horiz. % 336.18% 248.81% 122.18% 459.39% 343.00% 213.31% 100.00%
EPS 0.55 1.09 0.61 1.40 1.52 0.96 0.57 -2.35%
  QoQ % -49.54% 78.69% -56.43% -7.89% 58.33% 68.42% -
  Horiz. % 96.49% 191.23% 107.02% 245.61% 266.67% 168.42% 100.00%
DPS 0.00 0.00 0.00 1.12 0.51 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 119.61% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 219.61% 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 9.84 7.32 3.56 13.49 10.02 6.22 2.92 124.27%
  QoQ % 34.43% 105.62% -73.61% 34.63% 61.09% 113.01% -
  Horiz. % 336.99% 250.68% 121.92% 461.99% 343.15% 213.01% 100.00%
EPS 0.55 1.09 0.61 1.40 1.52 0.96 0.57 -2.35%
  QoQ % -49.54% 78.69% -56.43% -7.89% 58.33% 68.42% -
  Horiz. % 96.49% 191.23% 107.02% 245.61% 266.67% 168.42% 100.00%
DPS 0.00 0.00 0.00 1.12 0.51 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 119.61% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 219.61% 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 1.73 2.33 5.59 1.63 1.79 3.68 8.52 -65.35%
  QoQ % -25.75% -58.32% 242.94% -8.94% -51.36% -56.81% -
  Horiz. % 20.31% 27.35% 65.61% 19.13% 21.01% 43.19% 100.00%
P/EPS 30.91 15.60 32.79 15.71 11.84 23.96 43.86 -20.76%
  QoQ % 98.14% -52.42% 108.72% 32.69% -50.58% -45.37% -
  Horiz. % 70.47% 35.57% 74.76% 35.82% 26.99% 54.63% 100.00%
EY 3.24 6.41 3.05 6.36 8.45 4.17 2.28 26.32%
  QoQ % -49.45% 110.16% -52.04% -24.73% 102.64% 82.89% -
  Horiz. % 142.11% 281.14% 133.77% 278.95% 370.61% 182.89% 100.00%
DY 0.00 0.00 0.00 5.09 2.83 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 79.86% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 179.86% 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 1.62 2.33 5.03 1.63 2.19 2.72 8.52 -66.83%
  QoQ % -30.47% -53.68% 208.59% -25.57% -19.49% -68.08% -
  Horiz. % 19.01% 27.35% 59.04% 19.13% 25.70% 31.92% 100.00%
P/EPS 29.09 15.60 29.51 15.71 14.47 17.71 43.86 -23.89%
  QoQ % 86.47% -47.14% 87.84% 8.57% -18.29% -59.62% -
  Horiz. % 66.32% 35.57% 67.28% 35.82% 32.99% 40.38% 100.00%
EY 3.44 6.41 3.39 6.36 6.91 5.65 2.28 31.45%
  QoQ % -46.33% 89.09% -46.70% -7.96% 22.30% 147.81% -
  Horiz. % 150.88% 281.14% 148.68% 278.95% 303.07% 247.81% 100.00%
DY 0.00 0.00 0.00 5.09 2.32 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 119.40% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 219.40% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. To Mr Koon Yew Yin: Why You Should NOT Miss MTAG? MTAG
2. 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD
3. Margin call is not a bad thing to have - Koon Yew Yin Koon Yew Yin's Blog
4. Malaysia Stock Analysis – Perdana (7108) Louis Yap Investment
5. 凡事都有体验成本/黄云浩 股海判官●黄云浩
6. 下跌股:MyEG RM1.10支撑 南洋行家论股
7. Malaysia Stock Analysis – KRONO (0176) Louis Yap Investment
8. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
Partners & Brokers