Highlights

[PICORP] QoQ TTM Result on 2011-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 18-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     517.05%    YoY -     187.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 92,099 87,853 88,871 85,035 84,730 83,951 80,453 9.42%
  QoQ % 4.83% -1.15% 4.51% 0.36% 0.93% 4.35% -
  Horiz. % 114.48% 109.20% 110.46% 105.70% 105.32% 104.35% 100.00%
PBT 25,505 24,910 24,535 20,119 7,416 7,244 4,580 213.85%
  QoQ % 2.39% 1.53% 21.95% 171.29% 2.37% 58.17% -
  Horiz. % 556.88% 543.89% 535.70% 439.28% 161.92% 158.17% 100.00%
Tax -7,761 -7,573 -7,287 -7,447 -7,072 -6,679 -7,060 6.51%
  QoQ % -2.48% -3.92% 2.15% -5.30% -5.88% 5.40% -
  Horiz. % 109.93% 107.27% 103.22% 105.48% 100.17% 94.60% 100.00%
NP 17,744 17,337 17,248 12,672 344 565 -2,480 -
  QoQ % 2.35% 0.52% 36.11% 3,583.72% -39.12% 122.78% -
  Horiz. % -715.48% -699.07% -695.48% -510.97% -13.87% -22.78% 100.00%
NP to SH 12,625 12,359 13,005 8,793 1,425 1,912 -859 -
  QoQ % 2.15% -4.97% 47.90% 517.05% -25.47% 322.58% -
  Horiz. % -1,469.73% -1,438.77% -1,513.97% -1,023.63% -165.89% -222.58% 100.00%
Tax Rate 30.43 % 30.40 % 29.70 % 37.01 % 95.36 % 92.20 % 154.15 % -66.06%
  QoQ % 0.10% 2.36% -19.75% -61.19% 3.43% -40.19% -
  Horiz. % 19.74% 19.72% 19.27% 24.01% 61.86% 59.81% 100.00%
Total Cost 74,355 70,516 71,623 72,363 84,386 83,386 82,933 -7.01%
  QoQ % 5.44% -1.55% -1.02% -14.25% 1.20% 0.55% -
  Horiz. % 89.66% 85.03% 86.36% 87.25% 101.75% 100.55% 100.00%
Net Worth 98,213 100,875 98,684 92,005 91,564 90,664 89,699 6.23%
  QoQ % -2.64% 2.22% 7.26% 0.48% 0.99% 1.07% -
  Horiz. % 109.49% 112.46% 110.02% 102.57% 102.08% 101.07% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 7,457 7,457 4,002 647 3,346 3,346 5,623 20.69%
  QoQ % 0.00% 86.30% 518.11% -80.65% 0.00% -40.49% -
  Horiz. % 132.62% 132.62% 71.18% 11.52% 59.51% 59.51% 100.00%
Div Payout % 59.07 % 60.34 % 30.78 % 7.36 % 234.83 % 175.02 % - % -
  QoQ % -2.10% 96.04% 318.21% -96.87% 34.17% 0.00% -
  Horiz. % 33.75% 34.48% 17.59% 4.21% 134.17% 100.00% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 98,213 100,875 98,684 92,005 91,564 90,664 89,699 6.23%
  QoQ % -2.64% 2.22% 7.26% 0.48% 0.99% 1.07% -
  Horiz. % 109.49% 112.46% 110.02% 102.57% 102.08% 101.07% 100.00%
NOSH 654,754 672,500 657,894 657,179 654,035 647,600 689,999 -3.43%
  QoQ % -2.64% 2.22% 0.11% 0.48% 0.99% -6.14% -
  Horiz. % 94.89% 97.46% 95.35% 95.24% 94.79% 93.86% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 19.27 % 19.73 % 19.41 % 14.90 % 0.41 % 0.67 % -3.08 % -
  QoQ % -2.33% 1.65% 30.27% 3,534.15% -38.81% 121.75% -
  Horiz. % -625.65% -640.58% -630.19% -483.77% -13.31% -21.75% 100.00%
ROE 12.85 % 12.25 % 13.18 % 9.56 % 1.56 % 2.11 % -0.96 % -
  QoQ % 4.90% -7.06% 37.87% 512.82% -26.07% 319.79% -
  Horiz. % -1,338.54% -1,276.04% -1,372.92% -995.83% -162.50% -219.79% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 14.07 13.06 13.51 12.94 12.95 12.96 11.66 13.33%
  QoQ % 7.73% -3.33% 4.40% -0.08% -0.08% 11.15% -
  Horiz. % 120.67% 112.01% 115.87% 110.98% 111.06% 111.15% 100.00%
EPS 1.93 1.84 1.98 1.34 0.22 0.30 -0.12 -
  QoQ % 4.89% -7.07% 47.76% 509.09% -26.67% 350.00% -
  Horiz. % -1,608.33% -1,533.33% -1,650.00% -1,116.67% -183.33% -250.00% 100.00%
DPS 1.14 1.11 0.61 0.10 0.51 0.52 0.81 25.56%
  QoQ % 2.70% 81.97% 510.00% -80.39% -1.92% -35.80% -
  Horiz. % 140.74% 137.04% 75.31% 12.35% 62.96% 64.20% 100.00%
NAPS 0.1500 0.1500 0.1500 0.1400 0.1400 0.1400 0.1300 10.00%
  QoQ % 0.00% 0.00% 7.14% 0.00% 0.00% 7.69% -
  Horiz. % 115.38% 115.38% 115.38% 107.69% 107.69% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 14.00 13.35 13.51 12.92 12.88 12.76 12.23 9.42%
  QoQ % 4.87% -1.18% 4.57% 0.31% 0.94% 4.33% -
  Horiz. % 114.47% 109.16% 110.47% 105.64% 105.31% 104.33% 100.00%
EPS 1.92 1.88 1.98 1.34 0.22 0.29 -0.13 -
  QoQ % 2.13% -5.05% 47.76% 509.09% -24.14% 323.08% -
  Horiz. % -1,476.92% -1,446.15% -1,523.08% -1,030.77% -169.23% -223.08% 100.00%
DPS 1.13 1.13 0.61 0.10 0.51 0.51 0.85 20.88%
  QoQ % 0.00% 85.25% 510.00% -80.39% 0.00% -40.00% -
  Horiz. % 132.94% 132.94% 71.76% 11.76% 60.00% 60.00% 100.00%
NAPS 0.1493 0.1533 0.1500 0.1398 0.1392 0.1378 0.1363 6.26%
  QoQ % -2.61% 2.20% 7.30% 0.43% 1.02% 1.10% -
  Horiz. % 109.54% 112.47% 110.05% 102.57% 102.13% 101.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.2000 0.2200 0.1800 0.2300 0.2500 0.2800 0.2300 -
P/RPS 1.42 1.68 1.33 1.78 1.93 2.16 1.97 -19.59%
  QoQ % -15.48% 26.32% -25.28% -7.77% -10.65% 9.64% -
  Horiz. % 72.08% 85.28% 67.51% 90.36% 97.97% 109.64% 100.00%
P/EPS 10.37 11.97 9.11 17.19 114.74 94.84 -184.75 -
  QoQ % -13.37% 31.39% -47.00% -85.02% 20.98% 151.33% -
  Horiz. % -5.61% -6.48% -4.93% -9.30% -62.11% -51.33% 100.00%
EY 9.64 8.35 10.98 5.82 0.87 1.05 -0.54 -
  QoQ % 15.45% -23.95% 88.66% 568.97% -17.14% 294.44% -
  Horiz. % -1,785.19% -1,546.30% -2,033.33% -1,077.78% -161.11% -194.44% 100.00%
DY 5.69 5.04 3.39 0.43 2.05 1.85 3.54 37.18%
  QoQ % 12.90% 48.67% 688.37% -79.02% 10.81% -47.74% -
  Horiz. % 160.73% 142.37% 95.76% 12.15% 57.91% 52.26% 100.00%
P/NAPS 1.33 1.47 1.20 1.64 1.79 2.00 1.77 -17.33%
  QoQ % -9.52% 22.50% -26.83% -8.38% -10.50% 12.99% -
  Horiz. % 75.14% 83.05% 67.80% 92.66% 101.13% 112.99% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 17/11/11 18/08/11 23/05/11 28/02/11 11/11/10 -
Price 0.1800 0.2200 0.2200 0.1700 0.2500 0.2600 0.3000 -
P/RPS 1.28 1.68 1.63 1.31 1.93 2.01 2.57 -37.14%
  QoQ % -23.81% 3.07% 24.43% -32.12% -3.98% -21.79% -
  Horiz. % 49.81% 65.37% 63.42% 50.97% 75.10% 78.21% 100.00%
P/EPS 9.34 11.97 11.13 12.71 114.74 88.06 -240.98 -
  QoQ % -21.97% 7.55% -12.43% -88.92% 30.30% 136.54% -
  Horiz. % -3.88% -4.97% -4.62% -5.27% -47.61% -36.54% 100.00%
EY 10.71 8.35 8.99 7.87 0.87 1.14 -0.41 -
  QoQ % 28.26% -7.12% 14.23% 804.60% -23.68% 378.05% -
  Horiz. % -2,612.20% -2,036.59% -2,192.68% -1,919.51% -212.20% -278.05% 100.00%
DY 6.33 5.04 2.77 0.58 2.05 1.99 2.72 75.52%
  QoQ % 25.60% 81.95% 377.59% -71.71% 3.02% -26.84% -
  Horiz. % 232.72% 185.29% 101.84% 21.32% 75.37% 73.16% 100.00%
P/NAPS 1.20 1.47 1.47 1.21 1.79 1.86 2.31 -35.35%
  QoQ % -18.37% 0.00% 21.49% -32.40% -3.76% -19.48% -
  Horiz. % 51.95% 63.64% 63.64% 52.38% 77.49% 80.52% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers