Highlights

[PICORP] QoQ TTM Result on 2009-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -28.61%    YoY -     -21.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 80,453 79,675 75,420 74,830 78,230 76,467 75,114 4.68%
  QoQ % 0.98% 5.64% 0.79% -4.35% 2.31% 1.80% -
  Horiz. % 107.11% 106.07% 100.41% 99.62% 104.15% 101.80% 100.00%
PBT 4,580 7,948 20,136 20,127 24,970 25,954 24,874 -67.60%
  QoQ % -42.38% -60.53% 0.04% -19.40% -3.79% 4.34% -
  Horiz. % 18.41% 31.95% 80.95% 80.92% 100.39% 104.34% 100.00%
Tax -7,060 -6,351 -6,529 -6,542 -5,605 -6,918 -6,630 4.27%
  QoQ % -11.16% 2.73% 0.20% -16.72% 18.98% -4.34% -
  Horiz. % 106.49% 95.79% 98.48% 98.67% 84.54% 104.34% 100.00%
NP -2,480 1,597 13,607 13,585 19,365 19,036 18,244 -
  QoQ % -255.29% -88.26% 0.16% -29.85% 1.73% 4.34% -
  Horiz. % -13.59% 8.75% 74.58% 74.46% 106.14% 104.34% 100.00%
NP to SH -859 3,054 10,443 10,215 14,309 14,187 13,746 -
  QoQ % -128.13% -70.76% 2.23% -28.61% 0.86% 3.21% -
  Horiz. % -6.25% 22.22% 75.97% 74.31% 104.10% 103.21% 100.00%
Tax Rate 154.15 % 79.91 % 32.42 % 32.50 % 22.45 % 26.65 % 26.65 % 221.88%
  QoQ % 92.90% 146.48% -0.25% 44.77% -15.76% 0.00% -
  Horiz. % 578.42% 299.85% 121.65% 121.95% 84.24% 100.00% 100.00%
Total Cost 82,933 78,078 61,813 61,245 58,865 57,431 56,870 28.57%
  QoQ % 6.22% 26.31% 0.93% 4.04% 2.50% 0.99% -
  Horiz. % 145.83% 137.29% 108.69% 107.69% 103.51% 100.99% 100.00%
Net Worth 89,699 85,568 92,203 92,733 85,749 86,133 84,968 3.68%
  QoQ % 4.83% -7.20% -0.57% 8.14% -0.45% 1.37% -
  Horiz. % 105.57% 100.71% 108.51% 109.14% 100.92% 101.37% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 5,623 5,623 6,568 6,568 7,952 7,952 7,619 -18.32%
  QoQ % 0.00% -14.39% 0.00% -17.40% 0.00% 4.36% -
  Horiz. % 73.80% 73.80% 86.21% 86.21% 104.36% 104.36% 100.00%
Div Payout % - % 184.13 % 62.90 % 64.31 % 55.57 % 56.05 % 55.43 % -
  QoQ % 0.00% 192.73% -2.19% 15.73% -0.86% 1.12% -
  Horiz. % 0.00% 332.18% 113.48% 116.02% 100.25% 101.12% 100.00%
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 89,699 85,568 92,203 92,733 85,749 86,133 84,968 3.68%
  QoQ % 4.83% -7.20% -0.57% 8.14% -0.45% 1.37% -
  Horiz. % 105.57% 100.71% 108.51% 109.14% 100.92% 101.37% 100.00%
NOSH 689,999 658,219 658,593 713,333 659,615 662,564 653,606 3.68%
  QoQ % 4.83% -0.06% -7.67% 8.14% -0.45% 1.37% -
  Horiz. % 105.57% 100.71% 100.76% 109.14% 100.92% 101.37% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -3.08 % 2.00 % 18.04 % 18.15 % 24.75 % 24.89 % 24.29 % -
  QoQ % -254.00% -88.91% -0.61% -26.67% -0.56% 2.47% -
  Horiz. % -12.68% 8.23% 74.27% 74.72% 101.89% 102.47% 100.00%
ROE -0.96 % 3.57 % 11.33 % 11.02 % 16.69 % 16.47 % 16.18 % -
  QoQ % -126.89% -68.49% 2.81% -33.97% 1.34% 1.79% -
  Horiz. % -5.93% 22.06% 70.02% 68.11% 103.15% 101.79% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.66 12.10 11.45 10.49 11.86 11.54 11.49 0.98%
  QoQ % -3.64% 5.68% 9.15% -11.55% 2.77% 0.44% -
  Horiz. % 101.48% 105.31% 99.65% 91.30% 103.22% 100.44% 100.00%
EPS -0.12 0.46 1.59 1.43 2.17 2.14 2.10 -
  QoQ % -126.09% -71.07% 11.19% -34.10% 1.40% 1.90% -
  Horiz. % -5.71% 21.90% 75.71% 68.10% 103.33% 101.90% 100.00%
DPS 0.81 0.85 1.00 0.92 1.20 1.20 1.16 -21.27%
  QoQ % -4.71% -15.00% 8.70% -23.33% 0.00% 3.45% -
  Horiz. % 69.83% 73.28% 86.21% 79.31% 103.45% 103.45% 100.00%
NAPS 0.1300 0.1300 0.1400 0.1300 0.1300 0.1300 0.1300 -
  QoQ % 0.00% -7.14% 7.69% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 107.69% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 12.23 12.11 11.46 11.37 11.89 11.62 11.42 4.67%
  QoQ % 0.99% 5.67% 0.79% -4.37% 2.32% 1.75% -
  Horiz. % 107.09% 106.04% 100.35% 99.56% 104.12% 101.75% 100.00%
EPS -0.13 0.46 1.59 1.55 2.17 2.16 2.09 -
  QoQ % -128.26% -71.07% 2.58% -28.57% 0.46% 3.35% -
  Horiz. % -6.22% 22.01% 76.08% 74.16% 103.83% 103.35% 100.00%
DPS 0.85 0.85 1.00 1.00 1.21 1.21 1.16 -18.71%
  QoQ % 0.00% -15.00% 0.00% -17.36% 0.00% 4.31% -
  Horiz. % 73.28% 73.28% 86.21% 86.21% 104.31% 104.31% 100.00%
NAPS 0.1363 0.1300 0.1401 0.1409 0.1303 0.1309 0.1291 3.68%
  QoQ % 4.85% -7.21% -0.57% 8.14% -0.46% 1.39% -
  Horiz. % 105.58% 100.70% 108.52% 109.14% 100.93% 101.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.2300 0.2500 0.2800 0.2700 0.3200 0.3600 0.4700 -
P/RPS 1.97 2.07 2.45 2.57 2.70 3.12 4.09 -38.53%
  QoQ % -4.83% -15.51% -4.67% -4.81% -13.46% -23.72% -
  Horiz. % 48.17% 50.61% 59.90% 62.84% 66.01% 76.28% 100.00%
P/EPS -184.75 53.88 17.66 18.85 14.75 16.81 22.35 -
  QoQ % -442.89% 205.10% -6.31% 27.80% -12.25% -24.79% -
  Horiz. % -826.62% 241.07% 79.02% 84.34% 66.00% 75.21% 100.00%
EY -0.54 1.86 5.66 5.30 6.78 5.95 4.47 -
  QoQ % -129.03% -67.14% 6.79% -21.83% 13.95% 33.11% -
  Horiz. % -12.08% 41.61% 126.62% 118.57% 151.68% 133.11% 100.00%
DY 3.54 3.42 3.56 3.41 3.75 3.33 2.47 27.09%
  QoQ % 3.51% -3.93% 4.40% -9.07% 12.61% 34.82% -
  Horiz. % 143.32% 138.46% 144.13% 138.06% 151.82% 134.82% 100.00%
P/NAPS 1.77 1.92 2.00 2.08 2.46 2.77 3.62 -37.91%
  QoQ % -7.81% -4.00% -3.85% -15.45% -11.19% -23.48% -
  Horiz. % 48.90% 53.04% 55.25% 57.46% 67.96% 76.52% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 16/08/10 26/05/10 25/02/10 13/11/09 04/08/09 11/05/09 -
Price 0.3000 0.2300 0.2500 0.2800 0.3100 0.3500 0.4200 -
P/RPS 2.57 1.90 2.18 2.67 2.61 3.03 3.65 -20.84%
  QoQ % 35.26% -12.84% -18.35% 2.30% -13.86% -16.99% -
  Horiz. % 70.41% 52.05% 59.73% 73.15% 71.51% 83.01% 100.00%
P/EPS -240.98 49.57 15.77 19.55 14.29 16.35 19.97 -
  QoQ % -586.14% 214.33% -19.34% 36.81% -12.60% -18.13% -
  Horiz. % -1,206.71% 248.22% 78.97% 97.90% 71.56% 81.87% 100.00%
EY -0.41 2.02 6.34 5.11 7.00 6.12 5.01 -
  QoQ % -120.30% -68.14% 24.07% -27.00% 14.38% 22.16% -
  Horiz. % -8.18% 40.32% 126.55% 102.00% 139.72% 122.16% 100.00%
DY 2.72 3.71 3.99 3.29 3.87 3.43 2.76 -0.97%
  QoQ % -26.68% -7.02% 21.28% -14.99% 12.83% 24.28% -
  Horiz. % 98.55% 134.42% 144.57% 119.20% 140.22% 124.28% 100.00%
P/NAPS 2.31 1.77 1.79 2.15 2.38 2.69 3.23 -20.01%
  QoQ % 30.51% -1.12% -16.74% -9.66% -11.52% -16.72% -
  Horiz. % 71.52% 54.80% 55.42% 66.56% 73.68% 83.28% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers