Highlights

[PICORP] QoQ TTM Result on 2007-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 25-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     2.03%    YoY -     4.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 64,646 61,978 61,278 59,958 59,534 58,128 56,342 9.57%
  QoQ % 4.30% 1.14% 2.20% 0.71% 2.42% 3.17% -
  Horiz. % 114.74% 110.00% 108.76% 106.42% 105.67% 103.17% 100.00%
PBT 22,707 22,337 24,009 23,702 23,238 22,781 22,414 0.87%
  QoQ % 1.66% -6.96% 1.30% 2.00% 2.01% 1.64% -
  Horiz. % 101.31% 99.66% 107.12% 105.75% 103.68% 101.64% 100.00%
Tax -8,368 -7,532 -7,552 -7,383 -6,596 -6,642 -6,620 16.86%
  QoQ % -11.10% 0.26% -2.29% -11.93% 0.69% -0.33% -
  Horiz. % 126.40% 113.78% 114.08% 111.53% 99.64% 100.33% 100.00%
NP 14,339 14,805 16,457 16,319 16,642 16,139 15,794 -6.22%
  QoQ % -3.15% -10.04% 0.85% -1.94% 3.12% 2.18% -
  Horiz. % 90.79% 93.74% 104.20% 103.32% 105.37% 102.18% 100.00%
NP to SH 11,642 11,666 12,793 12,744 12,491 12,373 12,442 -4.32%
  QoQ % -0.21% -8.81% 0.38% 2.03% 0.95% -0.55% -
  Horiz. % 93.57% 93.76% 102.82% 102.43% 100.39% 99.45% 100.00%
Tax Rate 36.85 % 33.72 % 31.45 % 31.15 % 28.38 % 29.16 % 29.54 % 15.84%
  QoQ % 9.28% 7.22% 0.96% 9.76% -2.67% -1.29% -
  Horiz. % 124.75% 114.15% 106.47% 105.45% 96.07% 98.71% 100.00%
Total Cost 50,307 47,173 44,821 43,639 42,892 41,989 40,548 15.42%
  QoQ % 6.64% 5.25% 2.71% 1.74% 2.15% 3.55% -
  Horiz. % 124.07% 116.34% 110.54% 107.62% 105.78% 103.55% 100.00%
Net Worth 79,391 77,927 85,083 76,247 0 0 0 -
  QoQ % 1.88% -8.41% 11.59% 0.00% 0.00% 0.00% -
  Horiz. % 104.12% 102.20% 111.59% 100.00% - - -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 8,701 12,231 12,443 7,731 11,405 14,873 14,171 -27.69%
  QoQ % -28.86% -1.70% 60.95% -32.22% -23.31% 4.95% -
  Horiz. % 61.40% 86.31% 87.81% 54.55% 80.48% 104.95% 100.00%
Div Payout % 74.75 % 104.85 % 97.27 % 60.66 % 91.31 % 120.21 % 113.90 % -24.42%
  QoQ % -28.71% 7.79% 60.35% -33.57% -24.04% 5.54% -
  Horiz. % 65.63% 92.05% 85.40% 53.26% 80.17% 105.54% 100.00%
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 79,391 77,927 85,083 76,247 0 0 0 -
  QoQ % 1.88% -8.41% 11.59% 0.00% 0.00% 0.00% -
  Horiz. % 104.12% 102.20% 111.59% 100.00% - - -
NOSH 661,600 649,393 654,489 94,132 94,124 93,965 93,988 265.99%
  QoQ % 1.88% -0.78% 595.29% 0.01% 0.17% -0.02% -
  Horiz. % 703.92% 690.93% 696.35% 100.15% 100.14% 99.98% 100.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 22.18 % 23.89 % 26.86 % 27.22 % 27.95 % 27.76 % 28.03 % -14.41%
  QoQ % -7.16% -11.06% -1.32% -2.61% 0.68% -0.96% -
  Horiz. % 79.13% 85.23% 95.83% 97.11% 99.71% 99.04% 100.00%
ROE 14.66 % 14.97 % 15.04 % 16.71 % - % - % - % -
  QoQ % -2.07% -0.47% -9.99% 0.00% 0.00% 0.00% -
  Horiz. % 87.73% 89.59% 90.01% 100.00% - - -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 9.77 9.54 9.36 63.70 63.25 61.86 59.95 -70.07%
  QoQ % 2.41% 1.92% -85.31% 0.71% 2.25% 3.19% -
  Horiz. % 16.30% 15.91% 15.61% 106.26% 105.50% 103.19% 100.00%
EPS 1.76 1.80 1.95 13.54 13.27 13.17 13.24 -73.86%
  QoQ % -2.22% -7.69% -85.60% 2.03% 0.76% -0.53% -
  Horiz. % 13.29% 13.60% 14.73% 102.27% 100.23% 99.47% 100.00%
DPS 1.32 1.88 1.90 8.22 12.13 15.82 15.07 -80.19%
  QoQ % -29.79% -1.05% -76.89% -32.23% -23.32% 4.98% -
  Horiz. % 8.76% 12.48% 12.61% 54.55% 80.49% 104.98% 100.00%
NAPS 0.1200 0.1200 0.1300 0.8100 0.0000 0.0000 0.0000 -
  QoQ % 0.00% -7.69% -83.95% 0.00% 0.00% 0.00% -
  Horiz. % 14.81% 14.81% 16.05% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 9.82 9.42 9.31 9.11 9.05 8.83 8.56 9.56%
  QoQ % 4.25% 1.18% 2.20% 0.66% 2.49% 3.15% -
  Horiz. % 114.72% 110.05% 108.76% 106.43% 105.72% 103.15% 100.00%
EPS 1.77 1.77 1.94 1.94 1.90 1.88 1.89 -4.27%
  QoQ % 0.00% -8.76% 0.00% 2.11% 1.06% -0.53% -
  Horiz. % 93.65% 93.65% 102.65% 102.65% 100.53% 99.47% 100.00%
DPS 1.32 1.86 1.89 1.17 1.73 2.26 2.15 -27.70%
  QoQ % -29.03% -1.59% 61.54% -32.37% -23.45% 5.12% -
  Horiz. % 61.40% 86.51% 87.91% 54.42% 80.47% 105.12% 100.00%
NAPS 0.1207 0.1184 0.1293 0.1159 0.0000 0.0000 0.0000 -
  QoQ % 1.94% -8.43% 11.56% 0.00% 0.00% 0.00% -
  Horiz. % 104.14% 102.16% 111.56% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.5000 0.7100 0.5700 0.4100 0.4600 0.3600 0.2500 -
P/RPS 5.12 7.44 6.09 0.64 0.73 0.58 0.42 427.27%
  QoQ % -31.18% 22.17% 851.56% -12.33% 25.86% 38.10% -
  Horiz. % 1,219.05% 1,771.43% 1,450.00% 152.38% 173.81% 138.10% 100.00%
P/EPS 28.41 39.52 29.16 3.03 3.47 2.73 1.89 506.08%
  QoQ % -28.11% 35.53% 862.38% -12.68% 27.11% 44.44% -
  Horiz. % 1,503.17% 2,091.01% 1,542.86% 160.32% 183.60% 144.44% 100.00%
EY 3.52 2.53 3.43 33.02 28.85 36.58 52.95 -83.51%
  QoQ % 39.13% -26.24% -89.61% 14.45% -21.13% -30.92% -
  Horiz. % 6.65% 4.78% 6.48% 62.36% 54.49% 69.08% 100.00%
DY 2.63 2.65 3.34 20.05 26.37 43.94 60.28 -87.54%
  QoQ % -0.75% -20.66% -83.34% -23.97% -39.99% -27.11% -
  Horiz. % 4.36% 4.40% 5.54% 33.26% 43.75% 72.89% 100.00%
P/NAPS 4.17 5.92 4.38 0.51 0.00 0.00 0.00 -
  QoQ % -29.56% 35.16% 758.82% 0.00% 0.00% 0.00% -
  Horiz. % 817.65% 1,160.78% 858.82% 100.00% - - -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 06/11/08 22/08/08 07/05/08 25/02/08 28/11/07 17/08/07 08/05/07 -
Price 0.5000 0.5600 0.6900 0.5800 0.5300 0.4100 0.2400 -
P/RPS 5.12 5.87 7.37 0.91 0.84 0.66 0.40 444.66%
  QoQ % -12.78% -20.35% 709.89% 8.33% 27.27% 65.00% -
  Horiz. % 1,280.00% 1,467.50% 1,842.50% 227.50% 210.00% 165.00% 100.00%
P/EPS 28.41 31.17 35.30 4.28 3.99 3.11 1.81 523.76%
  QoQ % -8.85% -11.70% 724.77% 7.27% 28.30% 71.82% -
  Horiz. % 1,569.61% 1,722.10% 1,950.28% 236.46% 220.44% 171.82% 100.00%
EY 3.52 3.21 2.83 23.34 25.04 32.12 55.16 -83.95%
  QoQ % 9.66% 13.43% -87.87% -6.79% -22.04% -41.77% -
  Horiz. % 6.38% 5.82% 5.13% 42.31% 45.40% 58.23% 100.00%
DY 2.63 3.36 2.76 14.17 22.89 38.59 62.79 -87.87%
  QoQ % -21.73% 21.74% -80.52% -38.10% -40.68% -38.54% -
  Horiz. % 4.19% 5.35% 4.40% 22.57% 36.45% 61.46% 100.00%
P/NAPS 4.17 4.67 5.31 0.72 0.00 0.00 0.00 -
  QoQ % -10.71% -12.05% 637.50% 0.00% 0.00% 0.00% -
  Horiz. % 579.17% 648.61% 737.50% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers