Highlights

[PICORP] QoQ Quarter Result on 2013-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     183.89%    YoY -     22.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 26,941 24,613 22,154 23,099 23,736 17,243 24,713 5.91%
  QoQ % 9.46% 11.10% -4.09% -2.68% 37.66% -30.23% -
  Horiz. % 109.02% 99.60% 89.65% 93.47% 96.05% 69.77% 100.00%
PBT 9,474 7,263 7,051 9,138 4,595 -2,006 6,562 27.66%
  QoQ % 30.44% 3.01% -22.84% 98.87% 329.06% -130.57% -
  Horiz. % 144.38% 110.68% 107.45% 139.26% 70.02% -30.57% 100.00%
Tax -3,699 -2,278 -1,629 -1,556 -1,779 -1,269 -1,905 55.45%
  QoQ % -62.38% -39.84% -4.69% 12.54% -40.19% 33.39% -
  Horiz. % 194.17% 119.58% 85.51% 81.68% 93.39% 66.61% 100.00%
NP 5,775 4,985 5,422 7,582 2,816 -3,275 4,657 15.38%
  QoQ % 15.85% -8.06% -28.49% 169.25% 185.98% -170.32% -
  Horiz. % 124.01% 107.04% 116.43% 162.81% 60.47% -70.32% 100.00%
NP to SH 4,092 3,331 3,543 4,880 1,719 -3,583 3,202 17.71%
  QoQ % 22.85% -5.98% -27.40% 183.89% 147.98% -211.90% -
  Horiz. % 127.80% 104.03% 110.65% 152.40% 53.69% -111.90% 100.00%
Tax Rate 39.04 % 31.36 % 23.10 % 17.03 % 38.72 % - % 29.03 % 21.77%
  QoQ % 24.49% 35.76% 35.64% -56.02% 0.00% 0.00% -
  Horiz. % 134.48% 108.03% 79.57% 58.66% 133.38% 0.00% 100.00%
Total Cost 21,166 19,628 16,732 15,517 20,920 20,518 20,056 3.65%
  QoQ % 7.84% 17.31% 7.83% -25.83% 1.96% 2.30% -
  Horiz. % 105.53% 97.87% 83.43% 77.37% 104.31% 102.30% 100.00%
Net Worth 111,483 104,501 111,538 105,513 99,173 99,527 104,555 4.36%
  QoQ % 6.68% -6.31% 5.71% 6.39% -0.36% -4.81% -
  Horiz. % 106.63% 99.95% 106.68% 100.92% 94.85% 95.19% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,262 3,918 8,923 - 5,024 - - -
  QoQ % 8.77% -56.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.83% 77.99% 177.58% 0.00% 100.00% - -
Div Payout % 104.17 % 117.65 % 251.85 % - % 292.31 % - % - % -
  QoQ % -11.46% -53.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 35.64% 40.25% 86.16% 0.00% 100.00% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 111,483 104,501 111,538 105,513 99,173 99,527 104,555 4.36%
  QoQ % 6.68% -6.31% 5.71% 6.39% -0.36% -4.81% -
  Horiz. % 106.63% 99.95% 106.68% 100.92% 94.85% 95.19% 100.00%
NOSH 655,783 653,137 656,111 659,459 661,153 663,518 653,469 0.24%
  QoQ % 0.41% -0.45% -0.51% -0.26% -0.36% 1.54% -
  Horiz. % 100.35% 99.95% 100.40% 100.92% 101.18% 101.54% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 21.44 % 20.25 % 24.47 % 32.82 % 11.86 % -18.99 % 18.84 % 8.98%
  QoQ % 5.88% -17.25% -25.44% 176.73% 162.45% -200.80% -
  Horiz. % 113.80% 107.48% 129.88% 174.20% 62.95% -100.80% 100.00%
ROE 3.67 % 3.19 % 3.18 % 4.63 % 1.73 % -3.60 % 3.06 % 12.85%
  QoQ % 15.05% 0.31% -31.32% 167.63% 148.06% -217.65% -
  Horiz. % 119.93% 104.25% 103.92% 151.31% 56.54% -117.65% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.11 3.77 3.38 3.50 3.59 2.60 3.78 5.72%
  QoQ % 9.02% 11.54% -3.43% -2.51% 38.08% -31.22% -
  Horiz. % 108.73% 99.74% 89.42% 92.59% 94.97% 68.78% 100.00%
EPS 0.62 0.51 0.54 0.74 0.26 -0.54 0.49 16.93%
  QoQ % 21.57% -5.56% -27.03% 184.62% 148.15% -210.20% -
  Horiz. % 126.53% 104.08% 110.20% 151.02% 53.06% -110.20% 100.00%
DPS 0.65 0.60 1.36 0.00 0.76 0.00 0.00 -
  QoQ % 8.33% -55.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.53% 78.95% 178.95% 0.00% 100.00% - -
NAPS 0.1700 0.1600 0.1700 0.1600 0.1500 0.1500 0.1600 4.11%
  QoQ % 6.25% -5.88% 6.25% 6.67% 0.00% -6.25% -
  Horiz. % 106.25% 100.00% 106.25% 100.00% 93.75% 93.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,166
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.09 3.74 3.37 3.51 3.61 2.62 3.76 5.75%
  QoQ % 9.36% 10.98% -3.99% -2.77% 37.79% -30.32% -
  Horiz. % 108.78% 99.47% 89.63% 93.35% 96.01% 69.68% 100.00%
EPS 0.62 0.51 0.54 0.74 0.26 -0.54 0.49 16.93%
  QoQ % 21.57% -5.56% -27.03% 184.62% 148.15% -210.20% -
  Horiz. % 126.53% 104.08% 110.20% 151.02% 53.06% -110.20% 100.00%
DPS 0.65 0.60 1.36 0.00 0.76 0.00 0.00 -
  QoQ % 8.33% -55.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.53% 78.95% 178.95% 0.00% 100.00% - -
NAPS 0.1694 0.1588 0.1695 0.1604 0.1507 0.1513 0.1589 4.35%
  QoQ % 6.68% -6.31% 5.67% 6.44% -0.40% -4.78% -
  Horiz. % 106.61% 99.94% 106.67% 100.94% 94.84% 95.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.1700 0.1450 0.1400 0.1450 0.1600 0.1700 0.1700 -
P/RPS 4.14 3.85 4.15 4.14 4.46 6.54 4.50 -5.39%
  QoQ % 7.53% -7.23% 0.24% -7.17% -31.80% 45.33% -
  Horiz. % 92.00% 85.56% 92.22% 92.00% 99.11% 145.33% 100.00%
P/EPS 27.24 28.43 25.93 19.59 61.54 -31.48 34.69 -14.85%
  QoQ % -4.19% 9.64% 32.36% -68.17% 295.49% -190.75% -
  Horiz. % 78.52% 81.95% 74.75% 56.47% 177.40% -90.75% 100.00%
EY 3.67 3.52 3.86 5.10 1.63 -3.18 2.88 17.49%
  QoQ % 4.26% -8.81% -24.31% 212.88% 151.26% -210.42% -
  Horiz. % 127.43% 122.22% 134.03% 177.08% 56.60% -110.42% 100.00%
DY 3.82 4.14 9.71 0.00 4.75 0.00 0.00 -
  QoQ % -7.73% -57.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.42% 87.16% 204.42% 0.00% 100.00% - -
P/NAPS 1.00 0.91 0.82 0.91 1.07 1.13 1.06 -3.80%
  QoQ % 9.89% 10.98% -9.89% -14.95% -5.31% 6.60% -
  Horiz. % 94.34% 85.85% 77.36% 85.85% 100.94% 106.60% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 15/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.2150 0.1750 0.1400 0.1600 0.1350 0.1600 0.1700 -
P/RPS 5.23 4.64 4.15 4.57 3.76 6.16 4.50 10.51%
  QoQ % 12.72% 11.81% -9.19% 21.54% -38.96% 36.89% -
  Horiz. % 116.22% 103.11% 92.22% 101.56% 83.56% 136.89% 100.00%
P/EPS 34.46 34.31 25.93 21.62 51.92 -29.63 34.69 -0.44%
  QoQ % 0.44% 32.32% 19.94% -58.36% 275.23% -185.41% -
  Horiz. % 99.34% 98.90% 74.75% 62.32% 149.67% -85.41% 100.00%
EY 2.90 2.91 3.86 4.63 1.93 -3.38 2.88 0.46%
  QoQ % -0.34% -24.61% -16.63% 139.90% 157.10% -217.36% -
  Horiz. % 100.69% 101.04% 134.03% 160.76% 67.01% -117.36% 100.00%
DY 3.02 3.43 9.71 0.00 5.63 0.00 0.00 -
  QoQ % -11.95% -64.68% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.64% 60.92% 172.47% 0.00% 100.00% - -
P/NAPS 1.26 1.09 0.82 1.00 0.90 1.07 1.06 12.18%
  QoQ % 15.60% 32.93% -18.00% 11.11% -15.89% 0.94% -
  Horiz. % 118.87% 102.83% 77.36% 94.34% 84.91% 100.94% 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
 

623  227  472  532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.05 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.075 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.055 
 MRCB 0.82+0.035 

SPONSORED POSTS

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