Highlights

[PICORP] QoQ Quarter Result on 2012-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     147.98%    YoY -     313.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 24,613 22,154 23,099 23,736 17,243 24,713 23,437 3.31%
  QoQ % 11.10% -4.09% -2.68% 37.66% -30.23% 5.44% -
  Horiz. % 105.02% 94.53% 98.56% 101.28% 73.57% 105.44% 100.00%
PBT 7,263 7,051 9,138 4,595 -2,006 6,562 7,489 -2.02%
  QoQ % 3.01% -22.84% 98.87% 329.06% -130.57% -12.38% -
  Horiz. % 96.98% 94.15% 122.02% 61.36% -26.79% 87.62% 100.00%
Tax -2,278 -1,629 -1,556 -1,779 -1,269 -1,905 -2,102 5.50%
  QoQ % -39.84% -4.69% 12.54% -40.19% 33.39% 9.37% -
  Horiz. % 108.37% 77.50% 74.02% 84.63% 60.37% 90.63% 100.00%
NP 4,985 5,422 7,582 2,816 -3,275 4,657 5,387 -5.03%
  QoQ % -8.06% -28.49% 169.25% 185.98% -170.32% -13.55% -
  Horiz. % 92.54% 100.65% 140.75% 52.27% -60.79% 86.45% 100.00%
NP to SH 3,331 3,543 4,880 1,719 -3,583 3,202 3,994 -11.39%
  QoQ % -5.98% -27.40% 183.89% 147.98% -211.90% -19.83% -
  Horiz. % 83.40% 88.71% 122.18% 43.04% -89.71% 80.17% 100.00%
Tax Rate 31.36 % 23.10 % 17.03 % 38.72 % - % 29.03 % 28.07 % 7.66%
  QoQ % 35.76% 35.64% -56.02% 0.00% 0.00% 3.42% -
  Horiz. % 111.72% 82.29% 60.67% 137.94% 0.00% 103.42% 100.00%
Total Cost 19,628 16,732 15,517 20,920 20,518 20,056 18,050 5.74%
  QoQ % 17.31% 7.83% -25.83% 1.96% 2.30% 11.11% -
  Horiz. % 108.74% 92.70% 85.97% 115.90% 113.67% 111.11% 100.00%
Net Worth 104,501 111,538 105,513 99,173 99,527 104,555 98,213 4.22%
  QoQ % -6.31% 5.71% 6.39% -0.36% -4.81% 6.46% -
  Horiz. % 106.40% 113.57% 107.43% 100.98% 101.34% 106.46% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 3,918 8,923 - 5,024 - - - -
  QoQ % -56.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.99% 177.58% 0.00% 100.00% - - -
Div Payout % 117.65 % 251.85 % - % 292.31 % - % - % - % -
  QoQ % -53.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.25% 86.16% 0.00% 100.00% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 104,501 111,538 105,513 99,173 99,527 104,555 98,213 4.22%
  QoQ % -6.31% 5.71% 6.39% -0.36% -4.81% 6.46% -
  Horiz. % 106.40% 113.57% 107.43% 100.98% 101.34% 106.46% 100.00%
NOSH 653,137 656,111 659,459 661,153 663,518 653,469 654,754 -0.16%
  QoQ % -0.45% -0.51% -0.26% -0.36% 1.54% -0.20% -
  Horiz. % 99.75% 100.21% 100.72% 100.98% 101.34% 99.80% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 20.25 % 24.47 % 32.82 % 11.86 % -18.99 % 18.84 % 22.99 % -8.11%
  QoQ % -17.25% -25.44% 176.73% 162.45% -200.80% -18.05% -
  Horiz. % 88.08% 106.44% 142.76% 51.59% -82.60% 81.95% 100.00%
ROE 3.19 % 3.18 % 4.63 % 1.73 % -3.60 % 3.06 % 4.07 % -14.98%
  QoQ % 0.31% -31.32% 167.63% 148.06% -217.65% -24.82% -
  Horiz. % 78.38% 78.13% 113.76% 42.51% -88.45% 75.18% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.77 3.38 3.50 3.59 2.60 3.78 3.58 3.50%
  QoQ % 11.54% -3.43% -2.51% 38.08% -31.22% 5.59% -
  Horiz. % 105.31% 94.41% 97.77% 100.28% 72.63% 105.59% 100.00%
EPS 0.51 0.54 0.74 0.26 -0.54 0.49 0.61 -11.24%
  QoQ % -5.56% -27.03% 184.62% 148.15% -210.20% -19.67% -
  Horiz. % 83.61% 88.52% 121.31% 42.62% -88.52% 80.33% 100.00%
DPS 0.60 1.36 0.00 0.76 0.00 0.00 0.00 -
  QoQ % -55.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.95% 178.95% 0.00% 100.00% - - -
NAPS 0.1600 0.1700 0.1600 0.1500 0.1500 0.1600 0.1500 4.39%
  QoQ % -5.88% 6.25% 6.67% 0.00% -6.25% 6.67% -
  Horiz. % 106.67% 113.33% 106.67% 100.00% 100.00% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.74 3.37 3.51 3.61 2.62 3.76 3.56 3.34%
  QoQ % 10.98% -3.99% -2.77% 37.79% -30.32% 5.62% -
  Horiz. % 105.06% 94.66% 98.60% 101.40% 73.60% 105.62% 100.00%
EPS 0.51 0.54 0.74 0.26 -0.54 0.49 0.61 -11.24%
  QoQ % -5.56% -27.03% 184.62% 148.15% -210.20% -19.67% -
  Horiz. % 83.61% 88.52% 121.31% 42.62% -88.52% 80.33% 100.00%
DPS 0.60 1.36 0.00 0.76 0.00 0.00 0.00 -
  QoQ % -55.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.95% 178.95% 0.00% 100.00% - - -
NAPS 0.1588 0.1695 0.1604 0.1507 0.1513 0.1589 0.1493 4.19%
  QoQ % -6.31% 5.67% 6.44% -0.40% -4.78% 6.43% -
  Horiz. % 106.36% 113.53% 107.43% 100.94% 101.34% 106.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.1450 0.1400 0.1450 0.1600 0.1700 0.1700 0.2000 -
P/RPS 3.85 4.15 4.14 4.46 6.54 4.50 5.59 -21.99%
  QoQ % -7.23% 0.24% -7.17% -31.80% 45.33% -19.50% -
  Horiz. % 68.87% 74.24% 74.06% 79.79% 116.99% 80.50% 100.00%
P/EPS 28.43 25.93 19.59 61.54 -31.48 34.69 32.79 -9.07%
  QoQ % 9.64% 32.36% -68.17% 295.49% -190.75% 5.79% -
  Horiz. % 86.70% 79.08% 59.74% 187.68% -96.00% 105.79% 100.00%
EY 3.52 3.86 5.10 1.63 -3.18 2.88 3.05 10.02%
  QoQ % -8.81% -24.31% 212.88% 151.26% -210.42% -5.57% -
  Horiz. % 115.41% 126.56% 167.21% 53.44% -104.26% 94.43% 100.00%
DY 4.14 9.71 0.00 4.75 0.00 0.00 0.00 -
  QoQ % -57.36% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.16% 204.42% 0.00% 100.00% - - -
P/NAPS 0.91 0.82 0.91 1.07 1.13 1.06 1.33 -22.33%
  QoQ % 10.98% -9.89% -14.95% -5.31% 6.60% -20.30% -
  Horiz. % 68.42% 61.65% 68.42% 80.45% 84.96% 79.70% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 30/05/12 -
Price 0.1750 0.1400 0.1600 0.1350 0.1600 0.1700 0.1800 -
P/RPS 4.64 4.15 4.57 3.76 6.16 4.50 5.03 -5.23%
  QoQ % 11.81% -9.19% 21.54% -38.96% 36.89% -10.54% -
  Horiz. % 92.25% 82.50% 90.85% 74.75% 122.47% 89.46% 100.00%
P/EPS 34.31 25.93 21.62 51.92 -29.63 34.69 29.51 10.56%
  QoQ % 32.32% 19.94% -58.36% 275.23% -185.41% 17.55% -
  Horiz. % 116.27% 87.87% 73.26% 175.94% -100.41% 117.55% 100.00%
EY 2.91 3.86 4.63 1.93 -3.38 2.88 3.39 -9.67%
  QoQ % -24.61% -16.63% 139.90% 157.10% -217.36% -15.04% -
  Horiz. % 85.84% 113.86% 136.58% 56.93% -99.71% 84.96% 100.00%
DY 3.43 9.71 0.00 5.63 0.00 0.00 0.00 -
  QoQ % -64.68% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.92% 172.47% 0.00% 100.00% - - -
P/NAPS 1.09 0.82 1.00 0.90 1.07 1.06 1.20 -6.20%
  QoQ % 32.93% -18.00% 11.11% -15.89% 0.94% -11.67% -
  Horiz. % 90.83% 68.33% 83.33% 75.00% 89.17% 88.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
5. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
6. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
7. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
8. GLOVE makers return to top gainers list gloveharicut
PARTNERS & BROKERS