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 - 658,000
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.
 


 

207  246  543  1329 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.325+0.01 
 HSI-C7J 0.22-0.03 
 GPACKET-WB 0.2650.00 
 SAPNRG 0.285-0.005 
 KNM 0.41+0.015 
 HSI-C7F 0.40-0.055 
 MNC 0.115+0.005 
 VSOLAR 0.0950.00 
 HSI-H6S 0.19+0.035 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
7. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers