Highlights

[PICORP] QoQ TTM Result on 2009-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 04-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     3.21%    YoY -     21.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 75,420 74,830 78,230 76,467 75,114 72,187 64,646 10.83%
  QoQ % 0.79% -4.35% 2.31% 1.80% 4.05% 11.67% -
  Horiz. % 116.67% 115.75% 121.01% 118.29% 116.19% 111.67% 100.00%
PBT 20,136 20,127 24,970 25,954 24,874 24,060 22,707 -7.71%
  QoQ % 0.04% -19.40% -3.79% 4.34% 3.38% 5.96% -
  Horiz. % 88.68% 88.64% 109.97% 114.30% 109.54% 105.96% 100.00%
Tax -6,529 -6,542 -5,605 -6,918 -6,630 -6,748 -8,368 -15.26%
  QoQ % 0.20% -16.72% 18.98% -4.34% 1.75% 19.36% -
  Horiz. % 78.02% 78.18% 66.98% 82.67% 79.23% 80.64% 100.00%
NP 13,607 13,585 19,365 19,036 18,244 17,312 14,339 -3.44%
  QoQ % 0.16% -29.85% 1.73% 4.34% 5.38% 20.73% -
  Horiz. % 94.90% 94.74% 135.05% 132.76% 127.23% 120.73% 100.00%
NP to SH 10,443 10,215 14,309 14,187 13,746 12,966 11,642 -7.00%
  QoQ % 2.23% -28.61% 0.86% 3.21% 6.02% 11.37% -
  Horiz. % 89.70% 87.74% 122.91% 121.86% 118.07% 111.37% 100.00%
Tax Rate 32.42 % 32.50 % 22.45 % 26.65 % 26.65 % 28.05 % 36.85 % -8.19%
  QoQ % -0.25% 44.77% -15.76% 0.00% -4.99% -23.88% -
  Horiz. % 87.98% 88.20% 60.92% 72.32% 72.32% 76.12% 100.00%
Total Cost 61,813 61,245 58,865 57,431 56,870 54,875 50,307 14.73%
  QoQ % 0.93% 4.04% 2.50% 0.99% 3.64% 9.08% -
  Horiz. % 122.87% 121.74% 117.01% 114.16% 113.05% 109.08% 100.00%
Net Worth 92,203 92,733 85,749 86,133 84,968 86,159 79,391 10.50%
  QoQ % -0.57% 8.14% -0.45% 1.37% -1.38% 8.52% -
  Horiz. % 116.14% 116.80% 108.01% 108.49% 107.02% 108.52% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 6,568 6,568 7,952 7,952 7,619 12,332 8,701 -17.11%
  QoQ % 0.00% -17.40% 0.00% 4.36% -38.21% 41.72% -
  Horiz. % 75.49% 75.49% 91.38% 91.38% 87.57% 141.72% 100.00%
Div Payout % 62.90 % 64.31 % 55.57 % 56.05 % 55.43 % 95.11 % 74.75 % -10.88%
  QoQ % -2.19% 15.73% -0.86% 1.12% -41.72% 27.24% -
  Horiz. % 84.15% 86.03% 74.34% 74.98% 74.15% 127.24% 100.00%
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 92,203 92,733 85,749 86,133 84,968 86,159 79,391 10.50%
  QoQ % -0.57% 8.14% -0.45% 1.37% -1.38% 8.52% -
  Horiz. % 116.14% 116.80% 108.01% 108.49% 107.02% 108.52% 100.00%
NOSH 658,593 713,333 659,615 662,564 653,606 662,769 661,600 -0.30%
  QoQ % -7.67% 8.14% -0.45% 1.37% -1.38% 0.18% -
  Horiz. % 99.55% 107.82% 99.70% 100.15% 98.79% 100.18% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 18.04 % 18.15 % 24.75 % 24.89 % 24.29 % 23.98 % 22.18 % -12.88%
  QoQ % -0.61% -26.67% -0.56% 2.47% 1.29% 8.12% -
  Horiz. % 81.33% 81.83% 111.59% 112.22% 109.51% 108.12% 100.00%
ROE 11.33 % 11.02 % 16.69 % 16.47 % 16.18 % 15.05 % 14.66 % -15.80%
  QoQ % 2.81% -33.97% 1.34% 1.79% 7.51% 2.66% -
  Horiz. % 77.29% 75.17% 113.85% 112.35% 110.37% 102.66% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 11.45 10.49 11.86 11.54 11.49 10.89 9.77 11.17%
  QoQ % 9.15% -11.55% 2.77% 0.44% 5.51% 11.46% -
  Horiz. % 117.20% 107.37% 121.39% 118.12% 117.60% 111.46% 100.00%
EPS 1.59 1.43 2.17 2.14 2.10 1.96 1.76 -6.55%
  QoQ % 11.19% -34.10% 1.40% 1.90% 7.14% 11.36% -
  Horiz. % 90.34% 81.25% 123.30% 121.59% 119.32% 111.36% 100.00%
DPS 1.00 0.92 1.20 1.20 1.16 1.86 1.32 -16.91%
  QoQ % 8.70% -23.33% 0.00% 3.45% -37.63% 40.91% -
  Horiz. % 75.76% 69.70% 90.91% 90.91% 87.88% 140.91% 100.00%
NAPS 0.1400 0.1300 0.1300 0.1300 0.1300 0.1300 0.1200 10.83%
  QoQ % 7.69% 0.00% 0.00% 0.00% 0.00% 8.33% -
  Horiz. % 116.67% 108.33% 108.33% 108.33% 108.33% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 11.46 11.37 11.89 11.62 11.42 10.97 9.82 10.86%
  QoQ % 0.79% -4.37% 2.32% 1.75% 4.10% 11.71% -
  Horiz. % 116.70% 115.78% 121.08% 118.33% 116.29% 111.71% 100.00%
EPS 1.59 1.55 2.17 2.16 2.09 1.97 1.77 -6.91%
  QoQ % 2.58% -28.57% 0.46% 3.35% 6.09% 11.30% -
  Horiz. % 89.83% 87.57% 122.60% 122.03% 118.08% 111.30% 100.00%
DPS 1.00 1.00 1.21 1.21 1.16 1.87 1.32 -16.91%
  QoQ % 0.00% -17.36% 0.00% 4.31% -37.97% 41.67% -
  Horiz. % 75.76% 75.76% 91.67% 91.67% 87.88% 141.67% 100.00%
NAPS 0.1401 0.1409 0.1303 0.1309 0.1291 0.1309 0.1207 10.46%
  QoQ % -0.57% 8.14% -0.46% 1.39% -1.38% 8.45% -
  Horiz. % 116.07% 116.74% 107.95% 108.45% 106.96% 108.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.2800 0.2700 0.3200 0.3600 0.4700 0.4700 0.5000 -
P/RPS 2.45 2.57 2.70 3.12 4.09 4.32 5.12 -38.85%
  QoQ % -4.67% -4.81% -13.46% -23.72% -5.32% -15.62% -
  Horiz. % 47.85% 50.20% 52.73% 60.94% 79.88% 84.38% 100.00%
P/EPS 17.66 18.85 14.75 16.81 22.35 24.02 28.41 -27.19%
  QoQ % -6.31% 27.80% -12.25% -24.79% -6.95% -15.45% -
  Horiz. % 62.16% 66.35% 51.92% 59.17% 78.67% 84.55% 100.00%
EY 5.66 5.30 6.78 5.95 4.47 4.16 3.52 37.29%
  QoQ % 6.79% -21.83% 13.95% 33.11% 7.45% 18.18% -
  Horiz. % 160.80% 150.57% 192.61% 169.03% 126.99% 118.18% 100.00%
DY 3.56 3.41 3.75 3.33 2.47 3.96 2.63 22.39%
  QoQ % 4.40% -9.07% 12.61% 34.82% -37.63% 50.57% -
  Horiz. % 135.36% 129.66% 142.59% 126.62% 93.92% 150.57% 100.00%
P/NAPS 2.00 2.08 2.46 2.77 3.62 3.62 4.17 -38.76%
  QoQ % -3.85% -15.45% -11.19% -23.48% 0.00% -13.19% -
  Horiz. % 47.96% 49.88% 58.99% 66.43% 86.81% 86.81% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 13/11/09 04/08/09 11/05/09 27/02/09 06/11/08 -
Price 0.2500 0.2800 0.3100 0.3500 0.4200 0.4700 0.5000 -
P/RPS 2.18 2.67 2.61 3.03 3.65 4.32 5.12 -43.43%
  QoQ % -18.35% 2.30% -13.86% -16.99% -15.51% -15.62% -
  Horiz. % 42.58% 52.15% 50.98% 59.18% 71.29% 84.38% 100.00%
P/EPS 15.77 19.55 14.29 16.35 19.97 24.02 28.41 -32.48%
  QoQ % -19.34% 36.81% -12.60% -18.13% -16.86% -15.45% -
  Horiz. % 55.51% 68.81% 50.30% 57.55% 70.29% 84.55% 100.00%
EY 6.34 5.11 7.00 6.12 5.01 4.16 3.52 48.09%
  QoQ % 24.07% -27.00% 14.38% 22.16% 20.43% 18.18% -
  Horiz. % 180.11% 145.17% 198.86% 173.86% 142.33% 118.18% 100.00%
DY 3.99 3.29 3.87 3.43 2.76 3.96 2.63 32.07%
  QoQ % 21.28% -14.99% 12.83% 24.28% -30.30% 50.57% -
  Horiz. % 151.71% 125.10% 147.15% 130.42% 104.94% 150.57% 100.00%
P/NAPS 1.79 2.15 2.38 2.69 3.23 3.62 4.17 -43.13%
  QoQ % -16.74% -9.66% -11.52% -16.72% -10.77% -13.19% -
  Horiz. % 42.93% 51.56% 57.07% 64.51% 77.46% 86.81% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS