Highlights

[PICORP] QoQ Cumulative Quarter Result on 2009-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 11-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -69.25%    YoY -     24.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 74,726 55,381 35,023 17,822 72,187 49,338 30,743 80.49%
  QoQ % 34.93% 58.13% 96.52% -75.31% 46.31% 60.49% -
  Horiz. % 243.07% 180.14% 113.92% 57.97% 234.81% 160.49% 100.00%
PBT 19,860 17,572 11,962 6,713 24,060 16,662 10,068 57.09%
  QoQ % 13.02% 46.90% 78.19% -72.10% 44.40% 65.49% -
  Horiz. % 197.26% 174.53% 118.81% 66.68% 238.97% 165.49% 100.00%
Tax -5,498 -4,434 -3,317 -1,534 -6,748 -5,577 -3,147 44.91%
  QoQ % -24.00% -33.68% -116.23% 77.27% -21.00% -77.22% -
  Horiz. % 174.71% 140.90% 105.40% 48.74% 214.43% 177.22% 100.00%
NP 14,362 13,138 8,645 5,179 17,312 11,085 6,921 62.48%
  QoQ % 9.32% 51.97% 66.92% -70.08% 56.18% 60.16% -
  Horiz. % 207.51% 189.83% 124.91% 74.83% 250.14% 160.16% 100.00%
NP to SH 10,483 10,001 6,571 3,987 12,966 8,658 5,350 56.39%
  QoQ % 4.82% 52.20% 64.81% -69.25% 49.76% 61.83% -
  Horiz. % 195.94% 186.93% 122.82% 74.52% 242.36% 161.83% 100.00%
Tax Rate 27.68 % 25.23 % 27.73 % 22.85 % 28.05 % 33.47 % 31.26 % -7.77%
  QoQ % 9.71% -9.02% 21.36% -18.54% -16.19% 7.07% -
  Horiz. % 88.55% 80.71% 88.71% 73.10% 89.73% 107.07% 100.00%
Total Cost 60,364 42,243 26,378 12,643 54,875 38,253 23,822 85.55%
  QoQ % 42.90% 60.14% 108.64% -76.96% 43.45% 60.58% -
  Horiz. % 253.40% 177.33% 110.73% 53.07% 230.35% 160.58% 100.00%
Net Worth 85,674 85,534 85,422 84,968 85,562 78,709 79,259 5.31%
  QoQ % 0.16% 0.13% 0.53% -0.69% 8.71% -0.69% -
  Horiz. % 108.09% 107.92% 107.78% 107.20% 107.95% 99.31% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 11,071 8,356 8,345 - 12,373 8,067 8,124 22.85%
  QoQ % 32.50% 0.13% 0.00% 0.00% 53.37% -0.69% -
  Horiz. % 136.28% 102.86% 102.72% 0.00% 152.31% 99.31% 100.00%
Div Payout % 105.62 % 83.55 % 127.00 % - % 95.43 % 93.18 % 151.85 % -21.44%
  QoQ % 26.42% -34.21% 0.00% 0.00% 2.41% -38.64% -
  Horiz. % 69.56% 55.02% 83.64% 0.00% 62.84% 61.36% 100.00%
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 85,674 85,534 85,422 84,968 85,562 78,709 79,259 5.31%
  QoQ % 0.16% 0.13% 0.53% -0.69% 8.71% -0.69% -
  Horiz. % 108.09% 107.92% 107.78% 107.20% 107.95% 99.31% 100.00%
NOSH 659,032 657,960 657,100 653,606 658,172 655,909 660,493 -0.15%
  QoQ % 0.16% 0.13% 0.53% -0.69% 0.35% -0.69% -
  Horiz. % 99.78% 99.62% 99.49% 98.96% 99.65% 99.31% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 19.22 % 23.72 % 24.68 % 29.06 % 23.98 % 22.47 % 22.51 % -9.97%
  QoQ % -18.97% -3.89% -15.07% 21.18% 6.72% -0.18% -
  Horiz. % 85.38% 105.38% 109.64% 129.10% 106.53% 99.82% 100.00%
ROE 12.24 % 11.69 % 7.69 % 4.69 % 15.15 % 11.00 % 6.75 % 48.54%
  QoQ % 4.70% 52.02% 63.97% -69.04% 37.73% 62.96% -
  Horiz. % 181.33% 173.19% 113.93% 69.48% 224.44% 162.96% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.34 8.42 5.33 2.73 10.97 7.52 4.65 80.88%
  QoQ % 34.68% 57.97% 95.24% -75.11% 45.88% 61.72% -
  Horiz. % 243.87% 181.08% 114.62% 58.71% 235.91% 161.72% 100.00%
EPS 1.59 1.52 1.00 0.61 1.97 1.32 0.81 56.58%
  QoQ % 4.61% 52.00% 63.93% -69.04% 49.24% 62.96% -
  Horiz. % 196.30% 187.65% 123.46% 75.31% 243.21% 162.96% 100.00%
DPS 1.68 1.27 1.27 0.00 1.88 1.23 1.23 23.03%
  QoQ % 32.28% 0.00% 0.00% 0.00% 52.85% 0.00% -
  Horiz. % 136.59% 103.25% 103.25% 0.00% 152.85% 100.00% 100.00%
NAPS 0.1300 0.1300 0.1300 0.1300 0.1300 0.1200 0.1200 5.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 8.33% 0.00% -
  Horiz. % 108.33% 108.33% 108.33% 108.33% 108.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.36 8.42 5.32 2.71 10.97 7.50 4.67 80.58%
  QoQ % 34.92% 58.27% 96.31% -75.30% 46.27% 60.60% -
  Horiz. % 243.25% 180.30% 113.92% 58.03% 234.90% 160.60% 100.00%
EPS 1.59 1.52 1.00 0.61 1.97 1.32 0.81 56.58%
  QoQ % 4.61% 52.00% 63.93% -69.04% 49.24% 62.96% -
  Horiz. % 196.30% 187.65% 123.46% 75.31% 243.21% 162.96% 100.00%
DPS 1.68 1.27 1.27 0.00 1.88 1.23 1.23 23.03%
  QoQ % 32.28% 0.00% 0.00% 0.00% 52.85% 0.00% -
  Horiz. % 136.59% 103.25% 103.25% 0.00% 152.85% 100.00% 100.00%
NAPS 0.1302 0.1300 0.1298 0.1291 0.1300 0.1196 0.1205 5.28%
  QoQ % 0.15% 0.15% 0.54% -0.69% 8.70% -0.75% -
  Horiz. % 108.05% 107.88% 107.72% 107.14% 107.88% 99.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.2700 0.3200 0.3600 0.4700 0.4700 0.5000 0.7100 -
P/RPS 2.38 3.80 6.75 17.24 4.29 6.65 15.25 -70.91%
  QoQ % -37.37% -43.70% -60.85% 301.86% -35.49% -56.39% -
  Horiz. % 15.61% 24.92% 44.26% 113.05% 28.13% 43.61% 100.00%
P/EPS 16.97 21.05 36.00 77.05 23.86 37.88 87.65 -66.43%
  QoQ % -19.38% -41.53% -53.28% 222.93% -37.01% -56.78% -
  Horiz. % 19.36% 24.02% 41.07% 87.91% 27.22% 43.22% 100.00%
EY 5.89 4.75 2.78 1.30 4.19 2.64 1.14 197.97%
  QoQ % 24.00% 70.86% 113.85% -68.97% 58.71% 131.58% -
  Horiz. % 516.67% 416.67% 243.86% 114.04% 367.54% 231.58% 100.00%
DY 6.22 3.97 3.53 0.00 4.00 2.46 1.73 134.14%
  QoQ % 56.68% 12.46% 0.00% 0.00% 62.60% 42.20% -
  Horiz. % 359.54% 229.48% 204.05% 0.00% 231.21% 142.20% 100.00%
P/NAPS 2.08 2.46 2.77 3.62 3.62 4.17 5.92 -50.11%
  QoQ % -15.45% -11.19% -23.48% 0.00% -13.19% -29.56% -
  Horiz. % 35.14% 41.55% 46.79% 61.15% 61.15% 70.44% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 13/11/09 04/08/09 11/05/09 27/02/09 06/11/08 22/08/08 -
Price 0.2800 0.3100 0.3500 0.4200 0.4700 0.5000 0.5600 -
P/RPS 2.47 3.68 6.57 15.40 4.29 6.65 12.03 -65.10%
  QoQ % -32.88% -43.99% -57.34% 258.97% -35.49% -44.72% -
  Horiz. % 20.53% 30.59% 54.61% 128.01% 35.66% 55.28% 100.00%
P/EPS 17.60 20.39 35.00 68.85 23.86 37.88 69.14 -59.73%
  QoQ % -13.68% -41.74% -49.16% 188.56% -37.01% -45.21% -
  Horiz. % 25.46% 29.49% 50.62% 99.58% 34.51% 54.79% 100.00%
EY 5.68 4.90 2.86 1.45 4.19 2.64 1.45 147.88%
  QoQ % 15.92% 71.33% 97.24% -65.39% 58.71% 82.07% -
  Horiz. % 391.72% 337.93% 197.24% 100.00% 288.97% 182.07% 100.00%
DY 6.00 4.10 3.63 0.00 4.00 2.46 2.20 94.85%
  QoQ % 46.34% 12.95% 0.00% 0.00% 62.60% 11.82% -
  Horiz. % 272.73% 186.36% 165.00% 0.00% 181.82% 111.82% 100.00%
P/NAPS 2.15 2.38 2.69 3.23 3.62 4.17 4.67 -40.29%
  QoQ % -9.66% -11.52% -16.72% -10.77% -13.19% -10.71% -
  Horiz. % 46.04% 50.96% 57.60% 69.16% 77.52% 89.29% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers