Highlights

[PICORP] QoQ Quarter Result on 2013-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -27.40%    YoY -     10.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 19,811 26,941 24,613 22,154 23,099 23,736 17,243 9.71%
  QoQ % -26.47% 9.46% 11.10% -4.09% -2.68% 37.66% -
  Horiz. % 114.89% 156.24% 142.74% 128.48% 133.96% 137.66% 100.00%
PBT 3,792 9,474 7,263 7,051 9,138 4,595 -2,006 -
  QoQ % -59.97% 30.44% 3.01% -22.84% 98.87% 329.06% -
  Horiz. % -189.03% -472.28% -362.06% -351.50% -455.53% -229.06% 100.00%
Tax -1,545 -3,699 -2,278 -1,629 -1,556 -1,779 -1,269 14.03%
  QoQ % 58.23% -62.38% -39.84% -4.69% 12.54% -40.19% -
  Horiz. % 121.75% 291.49% 179.51% 128.37% 122.62% 140.19% 100.00%
NP 2,247 5,775 4,985 5,422 7,582 2,816 -3,275 -
  QoQ % -61.09% 15.85% -8.06% -28.49% 169.25% 185.98% -
  Horiz. % -68.61% -176.34% -152.21% -165.56% -231.51% -85.98% 100.00%
NP to SH 1,378 4,092 3,331 3,543 4,880 1,719 -3,583 -
  QoQ % -66.32% 22.85% -5.98% -27.40% 183.89% 147.98% -
  Horiz. % -38.46% -114.21% -92.97% -98.88% -136.20% -47.98% 100.00%
Tax Rate 40.74 % 39.04 % 31.36 % 23.10 % 17.03 % 38.72 % - % -
  QoQ % 4.35% 24.49% 35.76% 35.64% -56.02% 0.00% -
  Horiz. % 105.22% 100.83% 80.99% 59.66% 43.98% 100.00% -
Total Cost 17,564 21,166 19,628 16,732 15,517 20,920 20,518 -9.85%
  QoQ % -17.02% 7.84% 17.31% 7.83% -25.83% 1.96% -
  Horiz. % 85.60% 103.16% 95.66% 81.55% 75.63% 101.96% 100.00%
Net Worth 111,552 111,483 104,501 111,538 105,513 99,173 99,527 7.91%
  QoQ % 0.06% 6.68% -6.31% 5.71% 6.39% -0.36% -
  Horiz. % 112.08% 112.01% 105.00% 112.07% 106.01% 99.64% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 4,262 3,918 8,923 - 5,024 - -
  QoQ % 0.00% 8.77% -56.08% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 84.83% 77.99% 177.58% 0.00% 100.00% -
Div Payout % - % 104.17 % 117.65 % 251.85 % - % 292.31 % - % -
  QoQ % 0.00% -11.46% -53.29% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 35.64% 40.25% 86.16% 0.00% 100.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 111,552 111,483 104,501 111,538 105,513 99,173 99,527 7.91%
  QoQ % 0.06% 6.68% -6.31% 5.71% 6.39% -0.36% -
  Horiz. % 112.08% 112.01% 105.00% 112.07% 106.01% 99.64% 100.00%
NOSH 656,190 655,783 653,137 656,111 659,459 661,153 663,518 -0.74%
  QoQ % 0.06% 0.41% -0.45% -0.51% -0.26% -0.36% -
  Horiz. % 98.90% 98.83% 98.44% 98.88% 99.39% 99.64% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.34 % 21.44 % 20.25 % 24.47 % 32.82 % 11.86 % -18.99 % -
  QoQ % -47.11% 5.88% -17.25% -25.44% 176.73% 162.45% -
  Horiz. % -59.72% -112.90% -106.64% -128.86% -172.83% -62.45% 100.00%
ROE 1.24 % 3.67 % 3.19 % 3.18 % 4.63 % 1.73 % -3.60 % -
  QoQ % -66.21% 15.05% 0.31% -31.32% 167.63% 148.06% -
  Horiz. % -34.44% -101.94% -88.61% -88.33% -128.61% -48.06% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.02 4.11 3.77 3.38 3.50 3.59 2.60 10.51%
  QoQ % -26.52% 9.02% 11.54% -3.43% -2.51% 38.08% -
  Horiz. % 116.15% 158.08% 145.00% 130.00% 134.62% 138.08% 100.00%
EPS 0.21 0.62 0.51 0.54 0.74 0.26 -0.54 -
  QoQ % -66.13% 21.57% -5.56% -27.03% 184.62% 148.15% -
  Horiz. % -38.89% -114.81% -94.44% -100.00% -137.04% -48.15% 100.00%
DPS 0.00 0.65 0.60 1.36 0.00 0.76 0.00 -
  QoQ % 0.00% 8.33% -55.88% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.53% 78.95% 178.95% 0.00% 100.00% -
NAPS 0.1700 0.1700 0.1600 0.1700 0.1600 0.1500 0.1500 8.71%
  QoQ % 0.00% 6.25% -5.88% 6.25% 6.67% 0.00% -
  Horiz. % 113.33% 113.33% 106.67% 113.33% 106.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.01 4.09 3.74 3.37 3.51 3.61 2.62 9.70%
  QoQ % -26.41% 9.36% 10.98% -3.99% -2.77% 37.79% -
  Horiz. % 114.89% 156.11% 142.75% 128.63% 133.97% 137.79% 100.00%
EPS 0.21 0.62 0.51 0.54 0.74 0.26 -0.54 -
  QoQ % -66.13% 21.57% -5.56% -27.03% 184.62% 148.15% -
  Horiz. % -38.89% -114.81% -94.44% -100.00% -137.04% -48.15% 100.00%
DPS 0.00 0.65 0.60 1.36 0.00 0.76 0.00 -
  QoQ % 0.00% 8.33% -55.88% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.53% 78.95% 178.95% 0.00% 100.00% -
NAPS 0.1695 0.1694 0.1588 0.1695 0.1604 0.1507 0.1513 7.87%
  QoQ % 0.06% 6.68% -6.31% 5.67% 6.44% -0.40% -
  Horiz. % 112.03% 111.96% 104.96% 112.03% 106.01% 99.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.2850 0.1700 0.1450 0.1400 0.1450 0.1600 0.1700 -
P/RPS 9.44 4.14 3.85 4.15 4.14 4.46 6.54 27.75%
  QoQ % 128.02% 7.53% -7.23% 0.24% -7.17% -31.80% -
  Horiz. % 144.34% 63.30% 58.87% 63.46% 63.30% 68.20% 100.00%
P/EPS 135.71 27.24 28.43 25.93 19.59 61.54 -31.48 -
  QoQ % 398.20% -4.19% 9.64% 32.36% -68.17% 295.49% -
  Horiz. % -431.10% -86.53% -90.31% -82.37% -62.23% -195.49% 100.00%
EY 0.74 3.67 3.52 3.86 5.10 1.63 -3.18 -
  QoQ % -79.84% 4.26% -8.81% -24.31% 212.88% 151.26% -
  Horiz. % -23.27% -115.41% -110.69% -121.38% -160.38% -51.26% 100.00%
DY 0.00 3.82 4.14 9.71 0.00 4.75 0.00 -
  QoQ % 0.00% -7.73% -57.36% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 80.42% 87.16% 204.42% 0.00% 100.00% -
P/NAPS 1.68 1.00 0.91 0.82 0.91 1.07 1.13 30.29%
  QoQ % 68.00% 9.89% 10.98% -9.89% -14.95% -5.31% -
  Horiz. % 148.67% 88.50% 80.53% 72.57% 80.53% 94.69% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 15/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.2850 0.2150 0.1750 0.1400 0.1600 0.1350 0.1600 -
P/RPS 9.44 5.23 4.64 4.15 4.57 3.76 6.16 32.96%
  QoQ % 80.50% 12.72% 11.81% -9.19% 21.54% -38.96% -
  Horiz. % 153.25% 84.90% 75.32% 67.37% 74.19% 61.04% 100.00%
P/EPS 135.71 34.46 34.31 25.93 21.62 51.92 -29.63 -
  QoQ % 293.82% 0.44% 32.32% 19.94% -58.36% 275.23% -
  Horiz. % -458.02% -116.30% -115.79% -87.51% -72.97% -175.23% 100.00%
EY 0.74 2.90 2.91 3.86 4.63 1.93 -3.38 -
  QoQ % -74.48% -0.34% -24.61% -16.63% 139.90% 157.10% -
  Horiz. % -21.89% -85.80% -86.09% -114.20% -136.98% -57.10% 100.00%
DY 0.00 3.02 3.43 9.71 0.00 5.63 0.00 -
  QoQ % 0.00% -11.95% -64.68% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 53.64% 60.92% 172.47% 0.00% 100.00% -
P/NAPS 1.68 1.26 1.09 0.82 1.00 0.90 1.07 35.13%
  QoQ % 33.33% 15.60% 32.93% -18.00% 11.11% -15.89% -
  Horiz. % 157.01% 117.76% 101.87% 76.64% 93.46% 84.11% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers