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.
 


 

363  232  564  1041 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.165+0.05 
 IWCITY 0.955+0.095 
 EKOVEST 0.65+0.06 
 SAPNRG 0.32+0.005 
 COMPUGT 0.0250.00 
 KNM 0.155-0.01 
 SEACERA 0.325-0.01 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
 PRESBHD 0.485+0.015 
Partners & Brokers