Highlights

[PICORP] QoQ Quarter Result on 2009-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 11-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -7.45%    YoY -     24.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 19,449 20,358 17,201 17,822 22,849 18,595 15,848 14.58%
  QoQ % -4.47% 18.35% -3.48% -22.00% 22.88% 17.33% -
  Horiz. % 122.72% 128.46% 108.54% 112.46% 144.18% 117.33% 100.00%
PBT 2,555 5,610 5,249 6,713 7,398 6,594 4,169 -27.79%
  QoQ % -54.46% 6.88% -21.81% -9.26% 12.19% 58.17% -
  Horiz. % 61.29% 134.56% 125.91% 161.02% 177.45% 158.17% 100.00%
Tax -2,108 -1,117 -1,783 -1,534 -1,171 -2,430 -1,495 25.67%
  QoQ % -88.72% 37.35% -16.23% -31.00% 51.81% -62.54% -
  Horiz. % 141.00% 74.72% 119.26% 102.61% 78.33% 162.54% 100.00%
NP 447 4,493 3,466 5,179 6,227 4,164 2,674 -69.56%
  QoQ % -90.05% 29.63% -33.08% -16.83% 49.54% 55.72% -
  Horiz. % 16.72% 168.03% 129.62% 193.68% 232.87% 155.72% 100.00%
NP to SH 214 3,430 2,584 3,987 4,308 3,308 2,143 -78.39%
  QoQ % -93.76% 32.74% -35.19% -7.45% 30.23% 54.36% -
  Horiz. % 9.99% 160.06% 120.58% 186.05% 201.03% 154.36% 100.00%
Tax Rate 82.50 % 19.91 % 33.97 % 22.85 % 15.83 % 36.85 % 35.86 % 74.01%
  QoQ % 314.36% -41.39% 48.67% 44.35% -57.04% 2.76% -
  Horiz. % 230.06% 55.52% 94.73% 63.72% 44.14% 102.76% 100.00%
Total Cost 19,002 15,865 13,735 12,643 16,622 14,431 13,174 27.57%
  QoQ % 19.77% 15.51% 8.64% -23.94% 15.18% 9.54% -
  Horiz. % 144.24% 120.43% 104.26% 95.97% 126.17% 109.54% 100.00%
Net Worth 92,733 85,749 86,133 84,968 86,159 79,391 77,927 12.26%
  QoQ % 8.14% -0.45% 1.37% -1.38% 8.52% 1.88% -
  Horiz. % 119.00% 110.04% 110.53% 109.04% 110.56% 101.88% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,924 - 3,644 - 4,307 - 3,311 -7.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.31% 0.00% 110.03% 0.00% 130.08% 0.00% 100.00%
Div Payout % 1,366.67 % - % 141.03 % - % 100.00 % - % 154.55 % 325.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 884.29% 0.00% 91.25% 0.00% 64.70% 0.00% 100.00%
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 92,733 85,749 86,133 84,968 86,159 79,391 77,927 12.26%
  QoQ % 8.14% -0.45% 1.37% -1.38% 8.52% 1.88% -
  Horiz. % 119.00% 110.04% 110.53% 109.04% 110.56% 101.88% 100.00%
NOSH 713,333 659,615 662,564 653,606 662,769 661,600 649,393 6.44%
  QoQ % 8.14% -0.45% 1.37% -1.38% 0.18% 1.88% -
  Horiz. % 109.85% 101.57% 102.03% 100.65% 102.06% 101.88% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.30 % 22.07 % 20.15 % 29.06 % 27.25 % 22.39 % 16.87 % -73.41%
  QoQ % -89.58% 9.53% -30.66% 6.64% 21.71% 32.72% -
  Horiz. % 13.63% 130.82% 119.44% 172.26% 161.53% 132.72% 100.00%
ROE 0.23 % 4.00 % 3.00 % 4.69 % 5.00 % 4.17 % 2.75 % -80.79%
  QoQ % -94.25% 33.33% -36.03% -6.20% 19.90% 51.64% -
  Horiz. % 8.36% 145.45% 109.09% 170.55% 181.82% 151.64% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.73 3.09 2.60 2.73 3.45 2.81 2.44 7.75%
  QoQ % -11.65% 18.85% -4.76% -20.87% 22.78% 15.16% -
  Horiz. % 111.89% 126.64% 106.56% 111.89% 141.39% 115.16% 100.00%
EPS 0.03 0.52 0.39 0.61 0.65 0.50 0.33 -79.69%
  QoQ % -94.23% 33.33% -36.07% -6.15% 30.00% 51.52% -
  Horiz. % 9.09% 157.58% 118.18% 184.85% 196.97% 151.52% 100.00%
DPS 0.41 0.00 0.55 0.00 0.65 0.00 0.51 -13.51%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.39% 0.00% 107.84% 0.00% 127.45% 0.00% 100.00%
NAPS 0.1300 0.1300 0.1300 0.1300 0.1300 0.1200 0.1200 5.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 8.33% 0.00% -
  Horiz. % 108.33% 108.33% 108.33% 108.33% 108.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.96 3.09 2.61 2.71 3.47 2.83 2.41 14.64%
  QoQ % -4.21% 18.39% -3.69% -21.90% 22.61% 17.43% -
  Horiz. % 122.82% 128.22% 108.30% 112.45% 143.98% 117.43% 100.00%
EPS 0.03 0.52 0.39 0.61 0.65 0.50 0.33 -79.69%
  QoQ % -94.23% 33.33% -36.07% -6.15% 30.00% 51.52% -
  Horiz. % 9.09% 157.58% 118.18% 184.85% 196.97% 151.52% 100.00%
DPS 0.44 0.00 0.55 0.00 0.65 0.00 0.50 -8.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.00% 0.00% 110.00% 0.00% 130.00% 0.00% 100.00%
NAPS 0.1409 0.1303 0.1309 0.1291 0.1309 0.1207 0.1184 12.26%
  QoQ % 8.14% -0.46% 1.39% -1.38% 8.45% 1.94% -
  Horiz. % 119.00% 110.05% 110.56% 109.04% 110.56% 101.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.2700 0.3200 0.3600 0.4700 0.4700 0.5000 0.7100 -
P/RPS 9.90 10.37 13.87 17.24 13.63 17.79 29.09 -51.16%
  QoQ % -4.53% -25.23% -19.55% 26.49% -23.38% -38.84% -
  Horiz. % 34.03% 35.65% 47.68% 59.26% 46.85% 61.16% 100.00%
P/EPS 900.00 61.54 92.31 77.05 72.31 100.00 215.15 158.94%
  QoQ % 1,362.46% -33.33% 19.81% 6.56% -27.69% -53.52% -
  Horiz. % 418.31% 28.60% 42.90% 35.81% 33.61% 46.48% 100.00%
EY 0.11 1.63 1.08 1.30 1.38 1.00 0.46 -61.37%
  QoQ % -93.25% 50.93% -16.92% -5.80% 38.00% 117.39% -
  Horiz. % 23.91% 354.35% 234.78% 282.61% 300.00% 217.39% 100.00%
DY 1.52 0.00 1.53 0.00 1.38 0.00 0.72 64.34%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 211.11% 0.00% 212.50% 0.00% 191.67% 0.00% 100.00%
P/NAPS 2.08 2.46 2.77 3.62 3.62 4.17 5.92 -50.11%
  QoQ % -15.45% -11.19% -23.48% 0.00% -13.19% -29.56% -
  Horiz. % 35.14% 41.55% 46.79% 61.15% 61.15% 70.44% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 13/11/09 04/08/09 11/05/09 27/02/09 06/11/08 22/08/08 -
Price 0.2800 0.3100 0.3500 0.4200 0.4700 0.5000 0.5600 -
P/RPS 10.27 10.04 13.48 15.40 13.63 17.79 22.95 -41.41%
  QoQ % 2.29% -25.52% -12.47% 12.99% -23.38% -22.48% -
  Horiz. % 44.75% 43.75% 58.74% 67.10% 59.39% 77.52% 100.00%
P/EPS 933.33 59.62 89.74 68.85 72.31 100.00 169.70 210.61%
  QoQ % 1,465.46% -33.56% 30.34% -4.78% -27.69% -41.07% -
  Horiz. % 549.99% 35.13% 52.88% 40.57% 42.61% 58.93% 100.00%
EY 0.11 1.68 1.11 1.45 1.38 1.00 0.59 -67.26%
  QoQ % -93.45% 51.35% -23.45% 5.07% 38.00% 69.49% -
  Horiz. % 18.64% 284.75% 188.14% 245.76% 233.90% 169.49% 100.00%
DY 1.46 0.00 1.57 0.00 1.38 0.00 0.91 36.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.44% 0.00% 172.53% 0.00% 151.65% 0.00% 100.00%
P/NAPS 2.15 2.38 2.69 3.23 3.62 4.17 4.67 -40.29%
  QoQ % -9.66% -11.52% -16.72% -10.77% -13.19% -10.71% -
  Horiz. % 46.04% 50.96% 57.60% 69.16% 77.52% 89.29% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.860.00 
 UCREST 0.1350.00 
 PINEAPP 0.3550.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.840.00 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
6. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
7. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
8. Jaks Resources - 1200MW power to fire up Soon ! DK66
Partners & Brokers