Highlights

[PICORP] QoQ Quarter Result on 2011-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 17-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     45.49%    YoY -     872.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 24,713 23,437 22,872 24,972 21,761 19,191 22,947 5.07%
  QoQ % 5.44% 2.47% -8.41% 14.76% 13.39% -16.37% -
  Horiz. % 107.70% 102.14% 99.67% 108.82% 94.83% 83.63% 100.00%
PBT 6,562 7,489 3,267 6,658 5,764 6,894 5,219 16.51%
  QoQ % -12.38% 129.23% -50.93% 15.51% -16.39% 32.09% -
  Horiz. % 125.73% 143.49% 62.60% 127.57% 110.44% 132.09% 100.00%
Tax -1,905 -2,102 -2,108 -1,666 -1,980 -1,914 -1,727 6.76%
  QoQ % 9.37% 0.28% -26.53% 15.86% -3.45% -10.83% -
  Horiz. % 110.31% 121.71% 122.06% 96.47% 114.65% 110.83% 100.00%
NP 4,657 5,387 1,159 4,992 3,784 4,980 3,492 21.18%
  QoQ % -13.55% 364.80% -76.78% 31.92% -24.02% 42.61% -
  Horiz. % 133.36% 154.27% 33.19% 142.96% 108.36% 142.61% 100.00%
NP to SH 3,202 3,994 -807 3,729 2,563 3,728 2,985 4.79%
  QoQ % -19.83% 594.92% -121.64% 45.49% -31.25% 24.89% -
  Horiz. % 107.27% 133.80% -27.04% 124.92% 85.86% 124.89% 100.00%
Tax Rate 29.03 % 28.07 % 64.52 % 25.02 % 34.35 % 27.76 % 33.09 % -8.36%
  QoQ % 3.42% -56.49% 157.87% -27.16% 23.74% -16.11% -
  Horiz. % 87.73% 84.83% 194.98% 75.61% 103.81% 83.89% 100.00%
Total Cost 20,056 18,050 21,713 19,980 17,977 14,211 19,455 2.05%
  QoQ % 11.11% -16.87% 8.67% 11.14% 26.50% -26.95% -
  Horiz. % 103.09% 92.78% 111.61% 102.70% 92.40% 73.05% 100.00%
Net Worth 104,555 98,213 100,875 98,684 92,005 91,564 90,664 9.98%
  QoQ % 6.46% -2.64% 2.22% 7.26% 0.48% 0.99% -
  Horiz. % 115.32% 108.33% 111.26% 108.85% 101.48% 100.99% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 4,102 3,355 - - 647 -
  QoQ % 0.00% 0.00% 22.26% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 633.45% 518.11% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 89.98 % - % - % 21.70 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 414.65% 0.00% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 104,555 98,213 100,875 98,684 92,005 91,564 90,664 9.98%
  QoQ % 6.46% -2.64% 2.22% 7.26% 0.48% 0.99% -
  Horiz. % 115.32% 108.33% 111.26% 108.85% 101.48% 100.99% 100.00%
NOSH 653,469 654,754 672,500 657,894 657,179 654,035 647,600 0.60%
  QoQ % -0.20% -2.64% 2.22% 0.11% 0.48% 0.99% -
  Horiz. % 100.91% 101.10% 103.84% 101.59% 101.48% 100.99% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 18.84 % 22.99 % 5.07 % 19.99 % 17.39 % 25.95 % 15.22 % 15.30%
  QoQ % -18.05% 353.45% -74.64% 14.95% -32.99% 70.50% -
  Horiz. % 123.78% 151.05% 33.31% 131.34% 114.26% 170.50% 100.00%
ROE 3.06 % 4.07 % -0.80 % 3.78 % 2.79 % 4.07 % 3.29 % -4.72%
  QoQ % -24.82% 608.75% -121.16% 35.48% -31.45% 23.71% -
  Horiz. % 93.01% 123.71% -24.32% 114.89% 84.80% 123.71% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.78 3.58 3.40 3.80 3.31 2.93 3.54 4.47%
  QoQ % 5.59% 5.29% -10.53% 14.80% 12.97% -17.23% -
  Horiz. % 106.78% 101.13% 96.05% 107.34% 93.50% 82.77% 100.00%
EPS 0.49 0.61 -0.12 0.57 0.39 0.57 0.45 5.85%
  QoQ % -19.67% 608.33% -121.05% 46.15% -31.58% 26.67% -
  Horiz. % 108.89% 135.56% -26.67% 126.67% 86.67% 126.67% 100.00%
DPS 0.00 0.00 0.61 0.51 0.00 0.00 0.10 -
  QoQ % 0.00% 0.00% 19.61% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 610.00% 510.00% 0.00% 0.00% 100.00%
NAPS 0.1600 0.1500 0.1500 0.1500 0.1400 0.1400 0.1400 9.32%
  QoQ % 6.67% 0.00% 0.00% 7.14% 0.00% 0.00% -
  Horiz. % 114.29% 107.14% 107.14% 107.14% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.76 3.56 3.48 3.80 3.31 2.92 3.49 5.10%
  QoQ % 5.62% 2.30% -8.42% 14.80% 13.36% -16.33% -
  Horiz. % 107.74% 102.01% 99.71% 108.88% 94.84% 83.67% 100.00%
EPS 0.49 0.61 -0.12 0.57 0.39 0.57 0.45 5.85%
  QoQ % -19.67% 608.33% -121.05% 46.15% -31.58% 26.67% -
  Horiz. % 108.89% 135.56% -26.67% 126.67% 86.67% 126.67% 100.00%
DPS 0.00 0.00 0.62 0.51 0.00 0.00 0.10 -
  QoQ % 0.00% 0.00% 21.57% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 620.00% 510.00% 0.00% 0.00% 100.00%
NAPS 0.1589 0.1493 0.1533 0.1500 0.1398 0.1392 0.1378 9.97%
  QoQ % 6.43% -2.61% 2.20% 7.30% 0.43% 1.02% -
  Horiz. % 115.31% 108.35% 111.25% 108.85% 101.45% 101.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.1700 0.2000 0.2200 0.1800 0.2300 0.2500 0.2800 -
P/RPS 4.50 5.59 6.47 4.74 6.95 8.52 7.90 -31.31%
  QoQ % -19.50% -13.60% 36.50% -31.80% -18.43% 7.85% -
  Horiz. % 56.96% 70.76% 81.90% 60.00% 87.97% 107.85% 100.00%
P/EPS 34.69 32.79 -183.33 31.76 58.97 43.86 60.75 -31.19%
  QoQ % 5.79% 117.89% -677.24% -46.14% 34.45% -27.80% -
  Horiz. % 57.10% 53.98% -301.78% 52.28% 97.07% 72.20% 100.00%
EY 2.88 3.05 -0.55 3.15 1.70 2.28 1.65 45.02%
  QoQ % -5.57% 654.55% -117.46% 85.29% -25.44% 38.18% -
  Horiz. % 174.55% 184.85% -33.33% 190.91% 103.03% 138.18% 100.00%
DY 0.00 0.00 2.77 2.83 0.00 0.00 0.36 -
  QoQ % 0.00% 0.00% -2.12% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 769.44% 786.11% 0.00% 0.00% 100.00%
P/NAPS 1.06 1.33 1.47 1.20 1.64 1.79 2.00 -34.53%
  QoQ % -20.30% -9.52% 22.50% -26.83% -8.38% -10.50% -
  Horiz. % 53.00% 66.50% 73.50% 60.00% 82.00% 89.50% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 29/02/12 17/11/11 18/08/11 23/05/11 28/02/11 -
Price 0.1700 0.1800 0.2200 0.2200 0.1700 0.2500 0.2600 -
P/RPS 4.50 5.03 6.47 5.80 5.13 8.52 7.34 -27.85%
  QoQ % -10.54% -22.26% 11.55% 13.06% -39.79% 16.08% -
  Horiz. % 61.31% 68.53% 88.15% 79.02% 69.89% 116.08% 100.00%
P/EPS 34.69 29.51 -183.33 38.81 43.59 43.86 56.41 -27.71%
  QoQ % 17.55% 116.10% -572.38% -10.97% -0.62% -22.25% -
  Horiz. % 61.50% 52.31% -325.00% 68.80% 77.27% 77.75% 100.00%
EY 2.88 3.39 -0.55 2.58 2.29 2.28 1.77 38.38%
  QoQ % -15.04% 716.36% -121.32% 12.66% 0.44% 28.81% -
  Horiz. % 162.71% 191.53% -31.07% 145.76% 129.38% 128.81% 100.00%
DY 0.00 0.00 2.77 2.32 0.00 0.00 0.38 -
  QoQ % 0.00% 0.00% 19.40% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 728.95% 610.53% 0.00% 0.00% 100.00%
P/NAPS 1.06 1.20 1.47 1.47 1.21 1.79 1.86 -31.29%
  QoQ % -11.67% -18.37% 0.00% 21.49% -32.40% -3.76% -
  Horiz. % 56.99% 64.52% 79.03% 79.03% 65.05% 96.24% 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.
 


 

213  301  547  1198 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.285-0.12 
 EKOVEST 0.825-0.02 
 DRBHCOM 2.58-0.37 
 HSI-H6P 0.265+0.095 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 IWCITY 0.935-0.015 
 KNM 0.35-0.015 
 IRIS 0.160.00 
 MNC 0.080.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers