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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers