Highlights

[PICORP] QoQ TTM Result on 2010-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -128.13%    YoY -     -106.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 85,035 84,730 83,951 80,453 79,675 75,420 74,830 8.92%
  QoQ % 0.36% 0.93% 4.35% 0.98% 5.64% 0.79% -
  Horiz. % 113.64% 113.23% 112.19% 107.51% 106.47% 100.79% 100.00%
PBT 20,119 7,416 7,244 4,580 7,948 20,136 20,127 -0.03%
  QoQ % 171.29% 2.37% 58.17% -42.38% -60.53% 0.04% -
  Horiz. % 99.96% 36.85% 35.99% 22.76% 39.49% 100.04% 100.00%
Tax -7,447 -7,072 -6,679 -7,060 -6,351 -6,529 -6,542 9.05%
  QoQ % -5.30% -5.88% 5.40% -11.16% 2.73% 0.20% -
  Horiz. % 113.83% 108.10% 102.09% 107.92% 97.08% 99.80% 100.00%
NP 12,672 344 565 -2,480 1,597 13,607 13,585 -4.54%
  QoQ % 3,583.72% -39.12% 122.78% -255.29% -88.26% 0.16% -
  Horiz. % 93.28% 2.53% 4.16% -18.26% 11.76% 100.16% 100.00%
NP to SH 8,793 1,425 1,912 -859 3,054 10,443 10,215 -9.54%
  QoQ % 517.05% -25.47% 322.58% -128.13% -70.76% 2.23% -
  Horiz. % 86.08% 13.95% 18.72% -8.41% 29.90% 102.23% 100.00%
Tax Rate 37.01 % 95.36 % 92.20 % 154.15 % 79.91 % 32.42 % 32.50 % 9.08%
  QoQ % -61.19% 3.43% -40.19% 92.90% 146.48% -0.25% -
  Horiz. % 113.88% 293.42% 283.69% 474.31% 245.88% 99.75% 100.00%
Total Cost 72,363 84,386 83,386 82,933 78,078 61,813 61,245 11.80%
  QoQ % -14.25% 1.20% 0.55% 6.22% 26.31% 0.93% -
  Horiz. % 118.15% 137.78% 136.15% 135.41% 127.48% 100.93% 100.00%
Net Worth 92,005 91,564 90,664 89,699 85,568 92,203 92,733 -0.53%
  QoQ % 0.48% 0.99% 1.07% 4.83% -7.20% -0.57% -
  Horiz. % 99.21% 98.74% 97.77% 96.73% 92.27% 99.43% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 647 3,346 3,346 5,623 5,623 6,568 6,568 -78.75%
  QoQ % -80.65% 0.00% -40.49% 0.00% -14.39% 0.00% -
  Horiz. % 9.86% 50.94% 50.94% 85.61% 85.61% 100.00% 100.00%
Div Payout % 7.36 % 234.83 % 175.02 % - % 184.13 % 62.90 % 64.31 % -76.52%
  QoQ % -96.87% 34.17% 0.00% 0.00% 192.73% -2.19% -
  Horiz. % 11.44% 365.15% 272.15% 0.00% 286.32% 97.81% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 92,005 91,564 90,664 89,699 85,568 92,203 92,733 -0.53%
  QoQ % 0.48% 0.99% 1.07% 4.83% -7.20% -0.57% -
  Horiz. % 99.21% 98.74% 97.77% 96.73% 92.27% 99.43% 100.00%
NOSH 657,179 654,035 647,600 689,999 658,219 658,593 713,333 -5.33%
  QoQ % 0.48% 0.99% -6.14% 4.83% -0.06% -7.67% -
  Horiz. % 92.13% 91.69% 90.79% 96.73% 92.27% 92.33% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 14.90 % 0.41 % 0.67 % -3.08 % 2.00 % 18.04 % 18.15 % -12.36%
  QoQ % 3,534.15% -38.81% 121.75% -254.00% -88.91% -0.61% -
  Horiz. % 82.09% 2.26% 3.69% -16.97% 11.02% 99.39% 100.00%
ROE 9.56 % 1.56 % 2.11 % -0.96 % 3.57 % 11.33 % 11.02 % -9.06%
  QoQ % 512.82% -26.07% 319.79% -126.89% -68.49% 2.81% -
  Horiz. % 86.75% 14.16% 19.15% -8.71% 32.40% 102.81% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.94 12.95 12.96 11.66 12.10 11.45 10.49 15.06%
  QoQ % -0.08% -0.08% 11.15% -3.64% 5.68% 9.15% -
  Horiz. % 123.36% 123.45% 123.55% 111.15% 115.35% 109.15% 100.00%
EPS 1.34 0.22 0.30 -0.12 0.46 1.59 1.43 -4.25%
  QoQ % 509.09% -26.67% 350.00% -126.09% -71.07% 11.19% -
  Horiz. % 93.71% 15.38% 20.98% -8.39% 32.17% 111.19% 100.00%
DPS 0.10 0.51 0.52 0.81 0.85 1.00 0.92 -77.32%
  QoQ % -80.39% -1.92% -35.80% -4.71% -15.00% 8.70% -
  Horiz. % 10.87% 55.43% 56.52% 88.04% 92.39% 108.70% 100.00%
NAPS 0.1400 0.1400 0.1400 0.1300 0.1300 0.1400 0.1300 5.08%
  QoQ % 0.00% 0.00% 7.69% 0.00% -7.14% 7.69% -
  Horiz. % 107.69% 107.69% 107.69% 100.00% 100.00% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.92 12.88 12.76 12.23 12.11 11.46 11.37 8.92%
  QoQ % 0.31% 0.94% 4.33% 0.99% 5.67% 0.79% -
  Horiz. % 113.63% 113.28% 112.23% 107.56% 106.51% 100.79% 100.00%
EPS 1.34 0.22 0.29 -0.13 0.46 1.59 1.55 -9.27%
  QoQ % 509.09% -24.14% 323.08% -128.26% -71.07% 2.58% -
  Horiz. % 86.45% 14.19% 18.71% -8.39% 29.68% 102.58% 100.00%
DPS 0.10 0.51 0.51 0.85 0.85 1.00 1.00 -78.55%
  QoQ % -80.39% 0.00% -40.00% 0.00% -15.00% 0.00% -
  Horiz. % 10.00% 51.00% 51.00% 85.00% 85.00% 100.00% 100.00%
NAPS 0.1398 0.1392 0.1378 0.1363 0.1300 0.1401 0.1409 -0.52%
  QoQ % 0.43% 1.02% 1.10% 4.85% -7.21% -0.57% -
  Horiz. % 99.22% 98.79% 97.80% 96.74% 92.26% 99.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.2300 0.2500 0.2800 0.2300 0.2500 0.2800 0.2700 -
P/RPS 1.78 1.93 2.16 1.97 2.07 2.45 2.57 -21.77%
  QoQ % -7.77% -10.65% 9.64% -4.83% -15.51% -4.67% -
  Horiz. % 69.26% 75.10% 84.05% 76.65% 80.54% 95.33% 100.00%
P/EPS 17.19 114.74 94.84 -184.75 53.88 17.66 18.85 -5.98%
  QoQ % -85.02% 20.98% 151.33% -442.89% 205.10% -6.31% -
  Horiz. % 91.19% 608.70% 503.13% -980.11% 285.84% 93.69% 100.00%
EY 5.82 0.87 1.05 -0.54 1.86 5.66 5.30 6.46%
  QoQ % 568.97% -17.14% 294.44% -129.03% -67.14% 6.79% -
  Horiz. % 109.81% 16.42% 19.81% -10.19% 35.09% 106.79% 100.00%
DY 0.43 2.05 1.85 3.54 3.42 3.56 3.41 -74.95%
  QoQ % -79.02% 10.81% -47.74% 3.51% -3.93% 4.40% -
  Horiz. % 12.61% 60.12% 54.25% 103.81% 100.29% 104.40% 100.00%
P/NAPS 1.64 1.79 2.00 1.77 1.92 2.00 2.08 -14.69%
  QoQ % -8.38% -10.50% 12.99% -7.81% -4.00% -3.85% -
  Horiz. % 78.85% 86.06% 96.15% 85.10% 92.31% 96.15% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 23/05/11 28/02/11 11/11/10 16/08/10 26/05/10 25/02/10 -
Price 0.1700 0.2500 0.2600 0.3000 0.2300 0.2500 0.2800 -
P/RPS 1.31 1.93 2.01 2.57 1.90 2.18 2.67 -37.87%
  QoQ % -32.12% -3.98% -21.79% 35.26% -12.84% -18.35% -
  Horiz. % 49.06% 72.28% 75.28% 96.25% 71.16% 81.65% 100.00%
P/EPS 12.71 114.74 88.06 -240.98 49.57 15.77 19.55 -25.01%
  QoQ % -88.92% 30.30% 136.54% -586.14% 214.33% -19.34% -
  Horiz. % 65.01% 586.91% 450.43% -1,232.63% 253.55% 80.66% 100.00%
EY 7.87 0.87 1.14 -0.41 2.02 6.34 5.11 33.47%
  QoQ % 804.60% -23.68% 378.05% -120.30% -68.14% 24.07% -
  Horiz. % 154.01% 17.03% 22.31% -8.02% 39.53% 124.07% 100.00%
DY 0.58 2.05 1.99 2.72 3.71 3.99 3.29 -68.66%
  QoQ % -71.71% 3.02% -26.84% -26.68% -7.02% 21.28% -
  Horiz. % 17.63% 62.31% 60.49% 82.67% 112.77% 121.28% 100.00%
P/NAPS 1.21 1.79 1.86 2.31 1.77 1.79 2.15 -31.91%
  QoQ % -32.40% -3.76% -19.48% 30.51% -1.12% -16.74% -
  Horiz. % 56.28% 83.26% 86.51% 107.44% 82.33% 83.26% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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. 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
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
5. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS