Highlights

[PICORP] QoQ Quarter Result on 2013-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     22.85%    YoY -     138.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 21,535 21,490 19,811 26,941 24,613 22,154 23,099 -4.56%
  QoQ % 0.21% 8.48% -26.47% 9.46% 11.10% -4.09% -
  Horiz. % 93.23% 93.03% 85.77% 116.63% 106.55% 95.91% 100.00%
PBT 6,872 5,746 3,792 9,474 7,263 7,051 9,138 -17.29%
  QoQ % 19.60% 51.53% -59.97% 30.44% 3.01% -22.84% -
  Horiz. % 75.20% 62.88% 41.50% 103.68% 79.48% 77.16% 100.00%
Tax -1,404 -2,291 -1,545 -3,699 -2,278 -1,629 -1,556 -6.62%
  QoQ % 38.72% -48.28% 58.23% -62.38% -39.84% -4.69% -
  Horiz. % 90.23% 147.24% 99.29% 237.72% 146.40% 104.69% 100.00%
NP 5,468 3,455 2,247 5,775 4,985 5,422 7,582 -19.56%
  QoQ % 58.26% 53.76% -61.09% 15.85% -8.06% -28.49% -
  Horiz. % 72.12% 45.57% 29.64% 76.17% 65.75% 71.51% 100.00%
NP to SH 4,302 2,273 1,378 4,092 3,331 3,543 4,880 -8.05%
  QoQ % 89.27% 64.95% -66.32% 22.85% -5.98% -27.40% -
  Horiz. % 88.16% 46.58% 28.24% 83.85% 68.26% 72.60% 100.00%
Tax Rate 20.43 % 39.87 % 40.74 % 39.04 % 31.36 % 23.10 % 17.03 % 12.89%
  QoQ % -48.76% -2.14% 4.35% 24.49% 35.76% 35.64% -
  Horiz. % 119.96% 234.12% 239.22% 229.24% 184.15% 135.64% 100.00%
Total Cost 16,067 18,035 17,564 21,166 19,628 16,732 15,517 2.35%
  QoQ % -10.91% 2.68% -17.02% 7.84% 17.31% 7.83% -
  Horiz. % 103.54% 116.23% 113.19% 136.41% 126.49% 107.83% 100.00%
Net Worth 112,513 110,402 111,552 111,483 104,501 111,538 105,513 4.37%
  QoQ % 1.91% -1.03% 0.06% 6.68% -6.31% 5.71% -
  Horiz. % 106.63% 104.63% 105.72% 105.66% 99.04% 105.71% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 4,037 - - 4,262 3,918 8,923 - -
  QoQ % 0.00% 0.00% 0.00% 8.77% -56.08% 0.00% -
  Horiz. % 45.24% 0.00% 0.00% 47.77% 43.92% 100.00% -
Div Payout % 93.85 % - % - % 104.17 % 117.65 % 251.85 % - % -
  QoQ % 0.00% 0.00% 0.00% -11.46% -53.29% 0.00% -
  Horiz. % 37.26% 0.00% 0.00% 41.36% 46.71% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 112,513 110,402 111,552 111,483 104,501 111,538 105,513 4.37%
  QoQ % 1.91% -1.03% 0.06% 6.68% -6.31% 5.71% -
  Horiz. % 106.63% 104.63% 105.72% 105.66% 99.04% 105.71% 100.00%
NOSH 661,846 649,428 656,190 655,783 653,137 656,111 659,459 0.24%
  QoQ % 1.91% -1.03% 0.06% 0.41% -0.45% -0.51% -
  Horiz. % 100.36% 98.48% 99.50% 99.44% 99.04% 99.49% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 25.39 % 16.08 % 11.34 % 21.44 % 20.25 % 24.47 % 32.82 % -15.71%
  QoQ % 57.90% 41.80% -47.11% 5.88% -17.25% -25.44% -
  Horiz. % 77.36% 48.99% 34.55% 65.33% 61.70% 74.56% 100.00%
ROE 3.82 % 2.06 % 1.24 % 3.67 % 3.19 % 3.18 % 4.63 % -12.02%
  QoQ % 85.44% 66.13% -66.21% 15.05% 0.31% -31.32% -
  Horiz. % 82.51% 44.49% 26.78% 79.27% 68.90% 68.68% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.25 3.31 3.02 4.11 3.77 3.38 3.50 -4.82%
  QoQ % -1.81% 9.60% -26.52% 9.02% 11.54% -3.43% -
  Horiz. % 92.86% 94.57% 86.29% 117.43% 107.71% 96.57% 100.00%
EPS 0.65 0.35 0.21 0.62 0.51 0.54 0.74 -8.27%
  QoQ % 85.71% 66.67% -66.13% 21.57% -5.56% -27.03% -
  Horiz. % 87.84% 47.30% 28.38% 83.78% 68.92% 72.97% 100.00%
DPS 0.61 0.00 0.00 0.65 0.60 1.36 0.00 -
  QoQ % 0.00% 0.00% 0.00% 8.33% -55.88% 0.00% -
  Horiz. % 44.85% 0.00% 0.00% 47.79% 44.12% 100.00% -
NAPS 0.1700 0.1700 0.1700 0.1700 0.1600 0.1700 0.1600 4.12%
  QoQ % 0.00% 0.00% 0.00% 6.25% -5.88% 6.25% -
  Horiz. % 106.25% 106.25% 106.25% 106.25% 100.00% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,166
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.27 3.27 3.01 4.09 3.74 3.37 3.51 -4.61%
  QoQ % 0.00% 8.64% -26.41% 9.36% 10.98% -3.99% -
  Horiz. % 93.16% 93.16% 85.75% 116.52% 106.55% 96.01% 100.00%
EPS 0.65 0.35 0.21 0.62 0.51 0.54 0.74 -8.27%
  QoQ % 85.71% 66.67% -66.13% 21.57% -5.56% -27.03% -
  Horiz. % 87.84% 47.30% 28.38% 83.78% 68.92% 72.97% 100.00%
DPS 0.61 0.00 0.00 0.65 0.60 1.36 0.00 -
  QoQ % 0.00% 0.00% 0.00% 8.33% -55.88% 0.00% -
  Horiz. % 44.85% 0.00% 0.00% 47.79% 44.12% 100.00% -
NAPS 0.1710 0.1678 0.1695 0.1694 0.1588 0.1695 0.1604 4.35%
  QoQ % 1.91% -1.00% 0.06% 6.68% -6.31% 5.67% -
  Horiz. % 106.61% 104.61% 105.67% 105.61% 99.00% 105.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.2200 0.2650 0.2850 0.1700 0.1450 0.1400 0.1450 -
P/RPS 6.76 8.01 9.44 4.14 3.85 4.15 4.14 38.62%
  QoQ % -15.61% -15.15% 128.02% 7.53% -7.23% 0.24% -
  Horiz. % 163.29% 193.48% 228.02% 100.00% 93.00% 100.24% 100.00%
P/EPS 33.85 75.71 135.71 27.24 28.43 25.93 19.59 43.95%
  QoQ % -55.29% -44.21% 398.20% -4.19% 9.64% 32.36% -
  Horiz. % 172.79% 386.47% 692.75% 139.05% 145.13% 132.36% 100.00%
EY 2.95 1.32 0.74 3.67 3.52 3.86 5.10 -30.55%
  QoQ % 123.48% 78.38% -79.84% 4.26% -8.81% -24.31% -
  Horiz. % 57.84% 25.88% 14.51% 71.96% 69.02% 75.69% 100.00%
DY 2.77 0.00 0.00 3.82 4.14 9.71 0.00 -
  QoQ % 0.00% 0.00% 0.00% -7.73% -57.36% 0.00% -
  Horiz. % 28.53% 0.00% 0.00% 39.34% 42.64% 100.00% -
P/NAPS 1.29 1.56 1.68 1.00 0.91 0.82 0.91 26.17%
  QoQ % -17.31% -7.14% 68.00% 9.89% 10.98% -9.89% -
  Horiz. % 141.76% 171.43% 184.62% 109.89% 100.00% 90.11% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 26/08/14 30/05/14 28/02/14 15/11/13 30/08/13 31/05/13 -
Price 0.2050 0.2550 0.2850 0.2150 0.1750 0.1400 0.1600 -
P/RPS 6.30 7.71 9.44 5.23 4.64 4.15 4.57 23.84%
  QoQ % -18.29% -18.33% 80.50% 12.72% 11.81% -9.19% -
  Horiz. % 137.86% 168.71% 206.56% 114.44% 101.53% 90.81% 100.00%
P/EPS 31.54 72.86 135.71 34.46 34.31 25.93 21.62 28.60%
  QoQ % -56.71% -46.31% 293.82% 0.44% 32.32% 19.94% -
  Horiz. % 145.88% 337.00% 627.71% 159.39% 158.70% 119.94% 100.00%
EY 3.17 1.37 0.74 2.90 2.91 3.86 4.63 -22.30%
  QoQ % 131.39% 85.14% -74.48% -0.34% -24.61% -16.63% -
  Horiz. % 68.47% 29.59% 15.98% 62.63% 62.85% 83.37% 100.00%
DY 2.98 0.00 0.00 3.02 3.43 9.71 0.00 -
  QoQ % 0.00% 0.00% 0.00% -11.95% -64.68% 0.00% -
  Horiz. % 30.69% 0.00% 0.00% 31.10% 35.32% 100.00% -
P/NAPS 1.21 1.50 1.68 1.26 1.09 0.82 1.00 13.54%
  QoQ % -19.33% -10.71% 33.33% 15.60% 32.93% -18.00% -
  Horiz. % 121.00% 150.00% 168.00% 126.00% 109.00% 82.00% 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
 

360  342  511  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.225-0.01 
 JAG 0.055-0.025 
 BORNOIL 0.0450.00 
 HSI-H4Y 0.215-0.08 
 HSI-C3W 0.375+0.08 
 EDUSPEC 0.030.00 
 IRIS 0.14+0.01 
 SEACERA 0.315-0.015 
 BARAKAH 0.125-0.005 

SPONSORED POSTS

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