Highlights

[PICORP] QoQ Cumulative Quarter Result on 2013-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -37.62%    YoY -     22.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 96,807 69,866 45,253 23,099 89,379 64,721 48,150 59.09%
  QoQ % 38.56% 54.39% 95.91% -74.16% 38.10% 34.42% -
  Horiz. % 201.05% 145.10% 93.98% 47.97% 185.63% 134.42% 100.00%
PBT 32,926 23,452 16,189 9,138 19,217 12,045 14,051 76.15%
  QoQ % 40.40% 44.86% 77.16% -52.45% 59.54% -14.28% -
  Horiz. % 234.33% 166.91% 115.22% 65.03% 136.77% 85.72% 100.00%
Tax -9,162 -5,463 -3,185 -1,556 -7,140 -5,276 -4,007 73.30%
  QoQ % -67.71% -71.52% -104.69% 78.21% -35.33% -31.67% -
  Horiz. % 228.65% 136.34% 79.49% 38.83% 178.19% 131.67% 100.00%
NP 23,764 17,989 13,004 7,582 12,077 6,769 10,044 77.28%
  QoQ % 32.10% 38.33% 71.51% -37.22% 78.42% -32.61% -
  Horiz. % 236.60% 179.10% 129.47% 75.49% 120.24% 67.39% 100.00%
NP to SH 15,846 11,754 8,423 4,880 7,823 3,613 7,196 69.02%
  QoQ % 34.81% 39.55% 72.60% -37.62% 116.52% -49.79% -
  Horiz. % 220.21% 163.34% 117.05% 67.82% 108.71% 50.21% 100.00%
Tax Rate 27.83 % 23.29 % 19.67 % 17.03 % 37.15 % 43.80 % 28.52 % -1.62%
  QoQ % 19.49% 18.40% 15.50% -54.16% -15.18% 53.58% -
  Horiz. % 97.58% 81.66% 68.97% 59.71% 130.26% 153.58% 100.00%
Total Cost 73,043 51,877 32,249 15,517 77,302 57,952 38,106 54.13%
  QoQ % 40.80% 60.86% 107.83% -79.93% 33.39% 52.08% -
  Horiz. % 191.68% 136.14% 84.63% 40.72% 202.86% 152.08% 100.00%
Net Worth 112,011 105,063 111,867 105,513 98,609 98,536 105,629 3.98%
  QoQ % 6.61% -6.08% 6.02% 7.00% 0.07% -6.71% -
  Horiz. % 106.04% 99.46% 105.91% 99.89% 93.35% 93.29% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 8,960 8,930 8,949 - 4,996 - - -
  QoQ % 0.34% -0.21% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 179.35% 178.74% 179.12% 0.00% 100.00% - -
Div Payout % 56.55 % 75.98 % 106.25 % - % 63.87 % - % - % -
  QoQ % -25.57% -28.49% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.54% 118.96% 166.35% 0.00% 100.00% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 112,011 105,063 111,867 105,513 98,609 98,536 105,629 3.98%
  QoQ % 6.61% -6.08% 6.02% 7.00% 0.07% -6.71% -
  Horiz. % 106.04% 99.46% 105.91% 99.89% 93.35% 93.29% 100.00%
NOSH 658,888 656,648 658,046 659,459 657,394 656,909 660,183 -0.13%
  QoQ % 0.34% -0.21% -0.21% 0.31% 0.07% -0.50% -
  Horiz. % 99.80% 99.46% 99.68% 99.89% 99.58% 99.50% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 24.55 % 25.75 % 28.74 % 32.82 % 13.51 % 10.46 % 20.86 % 11.44%
  QoQ % -4.66% -10.40% -12.43% 142.93% 29.16% -49.86% -
  Horiz. % 117.69% 123.44% 137.78% 157.33% 64.77% 50.14% 100.00%
ROE 14.15 % 11.19 % 7.53 % 4.63 % 7.93 % 3.67 % 6.81 % 62.62%
  QoQ % 26.45% 48.61% 62.63% -41.61% 116.08% -46.11% -
  Horiz. % 207.78% 164.32% 110.57% 67.99% 116.45% 53.89% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.69 10.64 6.88 3.50 13.60 9.85 7.29 59.33%
  QoQ % 38.06% 54.65% 96.57% -74.26% 38.07% 35.12% -
  Horiz. % 201.51% 145.95% 94.38% 48.01% 186.56% 135.12% 100.00%
EPS 2.41 1.79 1.28 0.74 1.19 0.55 1.09 69.47%
  QoQ % 34.64% 39.84% 72.97% -37.82% 116.36% -49.54% -
  Horiz. % 221.10% 164.22% 117.43% 67.89% 109.17% 50.46% 100.00%
DPS 1.36 1.36 1.36 0.00 0.76 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 178.95% 178.95% 178.95% 0.00% 100.00% - -
NAPS 0.1700 0.1600 0.1700 0.1600 0.1500 0.1500 0.1600 4.11%
  QoQ % 6.25% -5.88% 6.25% 6.67% 0.00% -6.25% -
  Horiz. % 106.25% 100.00% 106.25% 100.00% 93.75% 93.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.71 10.62 6.88 3.51 13.58 9.84 7.32 59.04%
  QoQ % 38.51% 54.36% 96.01% -74.15% 38.01% 34.43% -
  Horiz. % 200.96% 145.08% 93.99% 47.95% 185.52% 134.43% 100.00%
EPS 2.41 1.79 1.28 0.74 1.19 0.55 1.09 69.47%
  QoQ % 34.64% 39.84% 72.97% -37.82% 116.36% -49.54% -
  Horiz. % 221.10% 164.22% 117.43% 67.89% 109.17% 50.46% 100.00%
DPS 1.36 1.36 1.36 0.00 0.76 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 178.95% 178.95% 178.95% 0.00% 100.00% - -
NAPS 0.1702 0.1597 0.1700 0.1604 0.1499 0.1498 0.1605 3.98%
  QoQ % 6.57% -6.06% 5.99% 7.00% 0.07% -6.67% -
  Horiz. % 106.04% 99.50% 105.92% 99.94% 93.40% 93.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.1700 0.1450 0.1400 0.1450 0.1600 0.1700 0.1700 -
P/RPS 1.16 1.36 2.04 4.14 1.18 1.73 2.33 -37.10%
  QoQ % -14.71% -33.33% -50.72% 250.85% -31.79% -25.75% -
  Horiz. % 49.79% 58.37% 87.55% 177.68% 50.64% 74.25% 100.00%
P/EPS 7.07 8.10 10.94 19.59 13.45 30.91 15.60 -40.91%
  QoQ % -12.72% -25.96% -44.16% 45.65% -56.49% 98.14% -
  Horiz. % 45.32% 51.92% 70.13% 125.58% 86.22% 198.14% 100.00%
EY 14.15 12.34 9.14 5.10 7.44 3.24 6.41 69.29%
  QoQ % 14.67% 35.01% 79.22% -31.45% 129.63% -49.45% -
  Horiz. % 220.75% 192.51% 142.59% 79.56% 116.07% 50.55% 100.00%
DY 8.00 9.38 9.71 0.00 4.75 0.00 0.00 -
  QoQ % -14.71% -3.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 168.42% 197.47% 204.42% 0.00% 100.00% - -
P/NAPS 1.00 0.91 0.82 0.91 1.07 1.13 1.06 -3.80%
  QoQ % 9.89% 10.98% -9.89% -14.95% -5.31% 6.60% -
  Horiz. % 94.34% 85.85% 77.36% 85.85% 100.94% 106.60% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 15/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.2150 0.1750 0.1400 0.1600 0.1350 0.1600 0.1700 -
P/RPS 1.46 1.64 2.04 4.57 0.99 1.62 2.33 -26.71%
  QoQ % -10.98% -19.61% -55.36% 361.62% -38.89% -30.47% -
  Horiz. % 62.66% 70.39% 87.55% 196.14% 42.49% 69.53% 100.00%
P/EPS 8.94 9.78 10.94 21.62 11.34 29.09 15.60 -30.94%
  QoQ % -8.59% -10.60% -49.40% 90.65% -61.02% 86.47% -
  Horiz. % 57.31% 62.69% 70.13% 138.59% 72.69% 186.47% 100.00%
EY 11.19 10.23 9.14 4.63 8.81 3.44 6.41 44.84%
  QoQ % 9.38% 11.93% 97.41% -47.45% 156.10% -46.33% -
  Horiz. % 174.57% 159.59% 142.59% 72.23% 137.44% 53.67% 100.00%
DY 6.33 7.77 9.71 0.00 5.63 0.00 0.00 -
  QoQ % -18.53% -19.98% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.43% 138.01% 172.47% 0.00% 100.00% - -
P/NAPS 1.26 1.09 0.82 1.00 0.90 1.07 1.06 12.18%
  QoQ % 15.60% 32.93% -18.00% 11.11% -15.89% 0.94% -
  Horiz. % 118.87% 102.83% 77.36% 94.34% 84.91% 100.94% 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.
 


 

179  180  458  1358 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MESTRON 0.185+0.025 
 HSI-H6Q 0.44-0.03 
 GREATEC 0.915+0.015 
 HSI-C5J 0.165+0.025 
 HSI-H6N 0.17-0.025 
 EKOVEST 0.83-0.005 
 HPMT 0.455+0.015 
 ARMADA 0.2050.00 
 HSI-C5P 0.25+0.02 
 SAPNRG 0.310.00 
Partners & Brokers