Highlights

[PICORP] QoQ TTM Result on 2008-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     11.37%    YoY -     1.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 78,230 76,467 75,114 72,187 64,646 61,978 61,278 17.67%
  QoQ % 2.31% 1.80% 4.05% 11.67% 4.30% 1.14% -
  Horiz. % 127.66% 124.79% 122.58% 117.80% 105.50% 101.14% 100.00%
PBT 24,970 25,954 24,874 24,060 22,707 22,337 24,009 2.65%
  QoQ % -3.79% 4.34% 3.38% 5.96% 1.66% -6.96% -
  Horiz. % 104.00% 108.10% 103.60% 100.21% 94.58% 93.04% 100.00%
Tax -5,605 -6,918 -6,630 -6,748 -8,368 -7,532 -7,552 -18.01%
  QoQ % 18.98% -4.34% 1.75% 19.36% -11.10% 0.26% -
  Horiz. % 74.22% 91.60% 87.79% 89.35% 110.81% 99.74% 100.00%
NP 19,365 19,036 18,244 17,312 14,339 14,805 16,457 11.45%
  QoQ % 1.73% 4.34% 5.38% 20.73% -3.15% -10.04% -
  Horiz. % 117.67% 115.67% 110.86% 105.20% 87.13% 89.96% 100.00%
NP to SH 14,309 14,187 13,746 12,966 11,642 11,666 12,793 7.74%
  QoQ % 0.86% 3.21% 6.02% 11.37% -0.21% -8.81% -
  Horiz. % 111.85% 110.90% 107.45% 101.35% 91.00% 91.19% 100.00%
Tax Rate 22.45 % 26.65 % 26.65 % 28.05 % 36.85 % 33.72 % 31.45 % -20.11%
  QoQ % -15.76% 0.00% -4.99% -23.88% 9.28% 7.22% -
  Horiz. % 71.38% 84.74% 84.74% 89.19% 117.17% 107.22% 100.00%
Total Cost 58,865 57,431 56,870 54,875 50,307 47,173 44,821 19.91%
  QoQ % 2.50% 0.99% 3.64% 9.08% 6.64% 5.25% -
  Horiz. % 131.33% 128.13% 126.88% 122.43% 112.24% 105.25% 100.00%
Net Worth 85,749 86,133 84,968 86,159 79,391 77,927 85,083 0.52%
  QoQ % -0.45% 1.37% -1.38% 8.52% 1.88% -8.41% -
  Horiz. % 100.78% 101.23% 99.87% 101.27% 93.31% 91.59% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 7,952 7,952 7,619 12,332 8,701 12,231 12,443 -25.79%
  QoQ % 0.00% 4.36% -38.21% 41.72% -28.86% -1.70% -
  Horiz. % 63.91% 63.91% 61.24% 99.11% 69.93% 98.30% 100.00%
Div Payout % 55.57 % 56.05 % 55.43 % 95.11 % 74.75 % 104.85 % 97.27 % -31.13%
  QoQ % -0.86% 1.12% -41.72% 27.24% -28.71% 7.79% -
  Horiz. % 57.13% 57.62% 56.99% 97.78% 76.85% 107.79% 100.00%
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 85,749 86,133 84,968 86,159 79,391 77,927 85,083 0.52%
  QoQ % -0.45% 1.37% -1.38% 8.52% 1.88% -8.41% -
  Horiz. % 100.78% 101.23% 99.87% 101.27% 93.31% 91.59% 100.00%
NOSH 659,615 662,564 653,606 662,769 661,600 649,393 654,489 0.52%
  QoQ % -0.45% 1.37% -1.38% 0.18% 1.88% -0.78% -
  Horiz. % 100.78% 101.23% 99.87% 101.27% 101.09% 99.22% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 24.75 % 24.89 % 24.29 % 23.98 % 22.18 % 23.89 % 26.86 % -5.30%
  QoQ % -0.56% 2.47% 1.29% 8.12% -7.16% -11.06% -
  Horiz. % 92.14% 92.67% 90.43% 89.28% 82.58% 88.94% 100.00%
ROE 16.69 % 16.47 % 16.18 % 15.05 % 14.66 % 14.97 % 15.04 % 7.18%
  QoQ % 1.34% 1.79% 7.51% 2.66% -2.07% -0.47% -
  Horiz. % 110.97% 109.51% 107.58% 100.07% 97.47% 99.53% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 11.86 11.54 11.49 10.89 9.77 9.54 9.36 17.08%
  QoQ % 2.77% 0.44% 5.51% 11.46% 2.41% 1.92% -
  Horiz. % 126.71% 123.29% 122.76% 116.35% 104.38% 101.92% 100.00%
EPS 2.17 2.14 2.10 1.96 1.76 1.80 1.95 7.38%
  QoQ % 1.40% 1.90% 7.14% 11.36% -2.22% -7.69% -
  Horiz. % 111.28% 109.74% 107.69% 100.51% 90.26% 92.31% 100.00%
DPS 1.20 1.20 1.16 1.86 1.32 1.88 1.90 -26.37%
  QoQ % 0.00% 3.45% -37.63% 40.91% -29.79% -1.05% -
  Horiz. % 63.16% 63.16% 61.05% 97.89% 69.47% 98.95% 100.00%
NAPS 0.1300 0.1300 0.1300 0.1300 0.1200 0.1200 0.1300 -
  QoQ % 0.00% 0.00% 0.00% 8.33% 0.00% -7.69% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 92.31% 92.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 11.89 11.62 11.42 10.97 9.82 9.42 9.31 17.69%
  QoQ % 2.32% 1.75% 4.10% 11.71% 4.25% 1.18% -
  Horiz. % 127.71% 124.81% 122.66% 117.83% 105.48% 101.18% 100.00%
EPS 2.17 2.16 2.09 1.97 1.77 1.77 1.94 7.75%
  QoQ % 0.46% 3.35% 6.09% 11.30% 0.00% -8.76% -
  Horiz. % 111.86% 111.34% 107.73% 101.55% 91.24% 91.24% 100.00%
DPS 1.21 1.21 1.16 1.87 1.32 1.86 1.89 -25.70%
  QoQ % 0.00% 4.31% -37.97% 41.67% -29.03% -1.59% -
  Horiz. % 64.02% 64.02% 61.38% 98.94% 69.84% 98.41% 100.00%
NAPS 0.1303 0.1309 0.1291 0.1309 0.1207 0.1184 0.1293 0.51%
  QoQ % -0.46% 1.39% -1.38% 8.45% 1.94% -8.43% -
  Horiz. % 100.77% 101.24% 99.85% 101.24% 93.35% 91.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.3200 0.3600 0.4700 0.4700 0.5000 0.7100 0.5700 -
P/RPS 2.70 3.12 4.09 4.32 5.12 7.44 6.09 -41.83%
  QoQ % -13.46% -23.72% -5.32% -15.62% -31.18% 22.17% -
  Horiz. % 44.33% 51.23% 67.16% 70.94% 84.07% 122.17% 100.00%
P/EPS 14.75 16.81 22.35 24.02 28.41 39.52 29.16 -36.49%
  QoQ % -12.25% -24.79% -6.95% -15.45% -28.11% 35.53% -
  Horiz. % 50.58% 57.65% 76.65% 82.37% 97.43% 135.53% 100.00%
EY 6.78 5.95 4.47 4.16 3.52 2.53 3.43 57.44%
  QoQ % 13.95% 33.11% 7.45% 18.18% 39.13% -26.24% -
  Horiz. % 197.67% 173.47% 130.32% 121.28% 102.62% 73.76% 100.00%
DY 3.75 3.33 2.47 3.96 2.63 2.65 3.34 8.02%
  QoQ % 12.61% 34.82% -37.63% 50.57% -0.75% -20.66% -
  Horiz. % 112.28% 99.70% 73.95% 118.56% 78.74% 79.34% 100.00%
P/NAPS 2.46 2.77 3.62 3.62 4.17 5.92 4.38 -31.90%
  QoQ % -11.19% -23.48% 0.00% -13.19% -29.56% 35.16% -
  Horiz. % 56.16% 63.24% 82.65% 82.65% 95.21% 135.16% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 13/11/09 04/08/09 11/05/09 27/02/09 06/11/08 22/08/08 07/05/08 -
Price 0.3100 0.3500 0.4200 0.4700 0.5000 0.5600 0.6900 -
P/RPS 2.61 3.03 3.65 4.32 5.12 5.87 7.37 -49.91%
  QoQ % -13.86% -16.99% -15.51% -15.62% -12.78% -20.35% -
  Horiz. % 35.41% 41.11% 49.53% 58.62% 69.47% 79.65% 100.00%
P/EPS 14.29 16.35 19.97 24.02 28.41 31.17 35.30 -45.25%
  QoQ % -12.60% -18.13% -16.86% -15.45% -8.85% -11.70% -
  Horiz. % 40.48% 46.32% 56.57% 68.05% 80.48% 88.30% 100.00%
EY 7.00 6.12 5.01 4.16 3.52 3.21 2.83 82.80%
  QoQ % 14.38% 22.16% 20.43% 18.18% 9.66% 13.43% -
  Horiz. % 247.35% 216.25% 177.03% 147.00% 124.38% 113.43% 100.00%
DY 3.87 3.43 2.76 3.96 2.63 3.36 2.76 25.25%
  QoQ % 12.83% 24.28% -30.30% 50.57% -21.73% 21.74% -
  Horiz. % 140.22% 124.28% 100.00% 143.48% 95.29% 121.74% 100.00%
P/NAPS 2.38 2.69 3.23 3.62 4.17 4.67 5.31 -41.40%
  QoQ % -11.52% -16.72% -10.77% -13.19% -10.71% -12.05% -
  Horiz. % 44.82% 50.66% 60.83% 68.17% 78.53% 87.95% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers