Highlights

[PICORP] QoQ Quarter Result on 2008-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     30.23%    YoY -     44.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 20,358 17,201 17,822 22,849 18,595 15,848 14,895 23.13%
  QoQ % 18.35% -3.48% -22.00% 22.88% 17.33% 6.40% -
  Horiz. % 136.68% 115.48% 119.65% 153.40% 124.84% 106.40% 100.00%
PBT 5,610 5,249 6,713 7,398 6,594 4,169 5,899 -3.29%
  QoQ % 6.88% -21.81% -9.26% 12.19% 58.17% -29.33% -
  Horiz. % 95.10% 88.98% 113.80% 125.41% 111.78% 70.67% 100.00%
Tax -1,117 -1,783 -1,534 -1,171 -2,430 -1,495 -1,652 -22.95%
  QoQ % 37.35% -16.23% -31.00% 51.81% -62.54% 9.50% -
  Horiz. % 67.62% 107.93% 92.86% 70.88% 147.09% 90.50% 100.00%
NP 4,493 3,466 5,179 6,227 4,164 2,674 4,247 3.82%
  QoQ % 29.63% -33.08% -16.83% 49.54% 55.72% -37.04% -
  Horiz. % 105.79% 81.61% 121.94% 146.62% 98.05% 62.96% 100.00%
NP to SH 3,430 2,584 3,987 4,308 3,308 2,143 3,207 4.58%
  QoQ % 32.74% -35.19% -7.45% 30.23% 54.36% -33.18% -
  Horiz. % 106.95% 80.57% 124.32% 134.33% 103.15% 66.82% 100.00%
Tax Rate 19.91 % 33.97 % 22.85 % 15.83 % 36.85 % 35.86 % 28.00 % -20.32%
  QoQ % -41.39% 48.67% 44.35% -57.04% 2.76% 28.07% -
  Horiz. % 71.11% 121.32% 81.61% 56.54% 131.61% 128.07% 100.00%
Total Cost 15,865 13,735 12,643 16,622 14,431 13,174 10,648 30.42%
  QoQ % 15.51% 8.64% -23.94% 15.18% 9.54% 23.72% -
  Horiz. % 149.00% 128.99% 118.74% 156.10% 135.53% 123.72% 100.00%
Net Worth 85,749 86,133 84,968 86,159 79,391 77,927 85,083 0.52%
  QoQ % -0.45% 1.37% -1.38% 8.52% 1.88% -8.41% -
  Horiz. % 100.78% 101.23% 99.87% 101.27% 93.31% 91.59% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 3,644 - 4,307 - 3,311 4,712 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -29.72% -
  Horiz. % 0.00% 77.33% 0.00% 91.42% 0.00% 70.28% 100.00%
Div Payout % - % 141.03 % - % 100.00 % - % 154.55 % 146.94 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 5.18% -
  Horiz. % 0.00% 95.98% 0.00% 68.05% 0.00% 105.18% 100.00%
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 85,749 86,133 84,968 86,159 79,391 77,927 85,083 0.52%
  QoQ % -0.45% 1.37% -1.38% 8.52% 1.88% -8.41% -
  Horiz. % 100.78% 101.23% 99.87% 101.27% 93.31% 91.59% 100.00%
NOSH 659,615 662,564 653,606 662,769 661,600 649,393 654,489 0.52%
  QoQ % -0.45% 1.37% -1.38% 0.18% 1.88% -0.78% -
  Horiz. % 100.78% 101.23% 99.87% 101.27% 101.09% 99.22% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 22.07 % 20.15 % 29.06 % 27.25 % 22.39 % 16.87 % 28.51 % -15.68%
  QoQ % 9.53% -30.66% 6.64% 21.71% 32.72% -40.83% -
  Horiz. % 77.41% 70.68% 101.93% 95.58% 78.53% 59.17% 100.00%
ROE 4.00 % 3.00 % 4.69 % 5.00 % 4.17 % 2.75 % 3.77 % 4.02%
  QoQ % 33.33% -36.03% -6.20% 19.90% 51.64% -27.06% -
  Horiz. % 106.10% 79.58% 124.40% 132.63% 110.61% 72.94% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.09 2.60 2.73 3.45 2.81 2.44 2.28 22.44%
  QoQ % 18.85% -4.76% -20.87% 22.78% 15.16% 7.02% -
  Horiz. % 135.53% 114.04% 119.74% 151.32% 123.25% 107.02% 100.00%
EPS 0.52 0.39 0.61 0.65 0.50 0.33 0.49 4.04%
  QoQ % 33.33% -36.07% -6.15% 30.00% 51.52% -32.65% -
  Horiz. % 106.12% 79.59% 124.49% 132.65% 102.04% 67.35% 100.00%
DPS 0.00 0.55 0.00 0.65 0.00 0.51 0.72 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -29.17% -
  Horiz. % 0.00% 76.39% 0.00% 90.28% 0.00% 70.83% 100.00%
NAPS 0.1300 0.1300 0.1300 0.1300 0.1200 0.1200 0.1300 -
  QoQ % 0.00% 0.00% 0.00% 8.33% 0.00% -7.69% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 92.31% 92.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,166
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.09 2.61 2.71 3.47 2.83 2.41 2.26 23.16%
  QoQ % 18.39% -3.69% -21.90% 22.61% 17.43% 6.64% -
  Horiz. % 136.73% 115.49% 119.91% 153.54% 125.22% 106.64% 100.00%
EPS 0.52 0.39 0.61 0.65 0.50 0.33 0.49 4.04%
  QoQ % 33.33% -36.07% -6.15% 30.00% 51.52% -32.65% -
  Horiz. % 106.12% 79.59% 124.49% 132.65% 102.04% 67.35% 100.00%
DPS 0.00 0.55 0.00 0.65 0.00 0.50 0.72 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -30.56% -
  Horiz. % 0.00% 76.39% 0.00% 90.28% 0.00% 69.44% 100.00%
NAPS 0.1303 0.1309 0.1291 0.1309 0.1207 0.1184 0.1293 0.51%
  QoQ % -0.46% 1.39% -1.38% 8.45% 1.94% -8.43% -
  Horiz. % 100.77% 101.24% 99.85% 101.24% 93.35% 91.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.3200 0.3600 0.4700 0.4700 0.5000 0.7100 0.5700 -
P/RPS 10.37 13.87 17.24 13.63 17.79 29.09 25.05 -44.42%
  QoQ % -25.23% -19.55% 26.49% -23.38% -38.84% 16.13% -
  Horiz. % 41.40% 55.37% 68.82% 54.41% 71.02% 116.13% 100.00%
P/EPS 61.54 92.31 77.05 72.31 100.00 215.15 116.33 -34.56%
  QoQ % -33.33% 19.81% 6.56% -27.69% -53.52% 84.95% -
  Horiz. % 52.90% 79.35% 66.23% 62.16% 85.96% 184.95% 100.00%
EY 1.63 1.08 1.30 1.38 1.00 0.46 0.86 53.09%
  QoQ % 50.93% -16.92% -5.80% 38.00% 117.39% -46.51% -
  Horiz. % 189.53% 125.58% 151.16% 160.47% 116.28% 53.49% 100.00%
DY 0.00 1.53 0.00 1.38 0.00 0.72 1.26 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -42.86% -
  Horiz. % 0.00% 121.43% 0.00% 109.52% 0.00% 57.14% 100.00%
P/NAPS 2.46 2.77 3.62 3.62 4.17 5.92 4.38 -31.90%
  QoQ % -11.19% -23.48% 0.00% -13.19% -29.56% 35.16% -
  Horiz. % 56.16% 63.24% 82.65% 82.65% 95.21% 135.16% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 13/11/09 04/08/09 11/05/09 27/02/09 06/11/08 22/08/08 07/05/08 -
Price 0.3100 0.3500 0.4200 0.4700 0.5000 0.5600 0.6900 -
P/RPS 10.04 13.48 15.40 13.63 17.79 22.95 30.32 -52.10%
  QoQ % -25.52% -12.47% 12.99% -23.38% -22.48% -24.31% -
  Horiz. % 33.11% 44.46% 50.79% 44.95% 58.67% 75.69% 100.00%
P/EPS 59.62 89.74 68.85 72.31 100.00 169.70 140.82 -43.59%
  QoQ % -33.56% 30.34% -4.78% -27.69% -41.07% 20.51% -
  Horiz. % 42.34% 63.73% 48.89% 51.35% 71.01% 120.51% 100.00%
EY 1.68 1.11 1.45 1.38 1.00 0.59 0.71 77.48%
  QoQ % 51.35% -23.45% 5.07% 38.00% 69.49% -16.90% -
  Horiz. % 236.62% 156.34% 204.23% 194.37% 140.85% 83.10% 100.00%
DY 0.00 1.57 0.00 1.38 0.00 0.91 1.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -12.50% -
  Horiz. % 0.00% 150.96% 0.00% 132.69% 0.00% 87.50% 100.00%
P/NAPS 2.38 2.69 3.23 3.62 4.17 4.67 5.31 -41.40%
  QoQ % -11.52% -16.72% -10.77% -13.19% -10.71% -12.05% -
  Horiz. % 44.82% 50.66% 60.83% 68.17% 78.53% 87.95% 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.
 


FEATURED EVENT
 

254  254  520  1133 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 BORNOIL 0.0450.00 
 ARMADA 0.23-0.005 
 EDUSPEC 0.035+0.005 
 HSI-C3W 0.38+0.085 
 HSI-H4Y 0.215-0.08 
 IRIS 0.135+0.005 
 A50CHIN-C30 0.19+0.03 
 SUMATEC 0.010.00 
 PUC 0.10+0.005 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers