Highlights

[PICORP] QoQ TTM Result on 2012-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -10.42%    YoY -     -56.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 93,602 86,232 88,791 89,129 87,322 95,051 92,099 1.08%
  QoQ % 8.55% -2.88% -0.38% 2.07% -8.13% 3.21% -
  Horiz. % 101.63% 93.63% 96.41% 96.78% 94.81% 103.21% 100.00%
PBT 28,047 18,778 18,289 16,640 17,639 26,303 25,505 6.53%
  QoQ % 49.36% 2.67% 9.91% -5.66% -32.94% 3.13% -
  Horiz. % 109.97% 73.62% 71.71% 65.24% 69.16% 103.13% 100.00%
Tax -7,242 -6,233 -6,509 -7,055 -7,289 -7,686 -7,761 -4.51%
  QoQ % -16.19% 4.24% 7.74% 3.21% 5.17% 0.97% -
  Horiz. % 93.31% 80.31% 83.87% 90.90% 93.92% 99.03% 100.00%
NP 20,805 12,545 11,780 9,585 10,350 18,617 17,744 11.18%
  QoQ % 65.84% 6.49% 22.90% -7.39% -44.41% 4.92% -
  Horiz. % 117.25% 70.70% 66.39% 54.02% 58.33% 104.92% 100.00%
NP to SH 13,473 6,559 6,218 5,332 5,952 13,264 12,625 4.43%
  QoQ % 105.41% 5.48% 16.62% -10.42% -55.13% 5.06% -
  Horiz. % 106.72% 51.95% 49.25% 42.23% 47.14% 105.06% 100.00%
Tax Rate 25.82 % 33.19 % 35.59 % 42.40 % 41.32 % 29.22 % 30.43 % -10.36%
  QoQ % -22.21% -6.74% -16.06% 2.61% 41.41% -3.98% -
  Horiz. % 84.85% 109.07% 116.96% 139.34% 135.79% 96.02% 100.00%
Total Cost 72,797 73,687 77,011 79,544 76,972 76,434 74,355 -1.40%
  QoQ % -1.21% -4.32% -3.18% 3.34% 0.70% 2.80% -
  Horiz. % 97.90% 99.10% 103.57% 106.98% 103.52% 102.80% 100.00%
Net Worth 104,501 111,538 105,513 99,173 99,527 104,555 98,213 4.22%
  QoQ % -6.31% 5.71% 6.39% -0.36% -4.81% 6.46% -
  Horiz. % 106.40% 113.57% 107.43% 100.98% 101.34% 106.46% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 17,866 13,947 5,024 5,024 8,088 11,443 7,457 78.95%
  QoQ % 28.10% 177.58% 0.00% -37.88% -29.32% 53.45% -
  Horiz. % 239.58% 187.03% 67.38% 67.38% 108.46% 153.45% 100.00%
Div Payout % 132.61 % 212.65 % 80.81 % 94.24 % 135.89 % 86.28 % 59.07 % 71.37%
  QoQ % -37.64% 163.15% -14.25% -30.65% 57.50% 46.06% -
  Horiz. % 224.50% 360.00% 136.80% 159.54% 230.05% 146.06% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 104,501 111,538 105,513 99,173 99,527 104,555 98,213 4.22%
  QoQ % -6.31% 5.71% 6.39% -0.36% -4.81% 6.46% -
  Horiz. % 106.40% 113.57% 107.43% 100.98% 101.34% 106.46% 100.00%
NOSH 653,137 656,111 659,459 661,153 663,518 653,469 654,754 -0.16%
  QoQ % -0.45% -0.51% -0.26% -0.36% 1.54% -0.20% -
  Horiz. % 99.75% 100.21% 100.72% 100.98% 101.34% 99.80% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 22.23 % 14.55 % 13.27 % 10.75 % 11.85 % 19.59 % 19.27 % 9.99%
  QoQ % 52.78% 9.65% 23.44% -9.28% -39.51% 1.66% -
  Horiz. % 115.36% 75.51% 68.86% 55.79% 61.49% 101.66% 100.00%
ROE 12.89 % 5.88 % 5.89 % 5.38 % 5.98 % 12.69 % 12.85 % 0.21%
  QoQ % 119.22% -0.17% 9.48% -10.03% -52.88% -1.25% -
  Horiz. % 100.31% 45.76% 45.84% 41.87% 46.54% 98.75% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.33 13.14 13.46 13.48 13.16 14.55 14.07 1.23%
  QoQ % 9.06% -2.38% -0.15% 2.43% -9.55% 3.41% -
  Horiz. % 101.85% 93.39% 95.66% 95.81% 93.53% 103.41% 100.00%
EPS 2.06 1.00 0.94 0.81 0.90 2.03 1.93 4.44%
  QoQ % 106.00% 6.38% 16.05% -10.00% -55.67% 5.18% -
  Horiz. % 106.74% 51.81% 48.70% 41.97% 46.63% 105.18% 100.00%
DPS 2.72 2.12 0.76 0.76 1.22 1.75 1.14 78.46%
  QoQ % 28.30% 178.95% 0.00% -37.70% -30.29% 53.51% -
  Horiz. % 238.60% 185.96% 66.67% 66.67% 107.02% 153.51% 100.00%
NAPS 0.1600 0.1700 0.1600 0.1500 0.1500 0.1600 0.1500 4.39%
  QoQ % -5.88% 6.25% 6.67% 0.00% -6.25% 6.67% -
  Horiz. % 106.67% 113.33% 106.67% 100.00% 100.00% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.23 13.11 13.49 13.55 13.27 14.45 14.00 1.09%
  QoQ % 8.54% -2.82% -0.44% 2.11% -8.17% 3.21% -
  Horiz. % 101.64% 93.64% 96.36% 96.79% 94.79% 103.21% 100.00%
EPS 2.05 1.00 0.94 0.81 0.90 2.02 1.92 4.46%
  QoQ % 105.00% 6.38% 16.05% -10.00% -55.45% 5.21% -
  Horiz. % 106.77% 52.08% 48.96% 42.19% 46.88% 105.21% 100.00%
DPS 2.72 2.12 0.76 0.76 1.23 1.74 1.13 79.51%
  QoQ % 28.30% 178.95% 0.00% -38.21% -29.31% 53.98% -
  Horiz. % 240.71% 187.61% 67.26% 67.26% 108.85% 153.98% 100.00%
NAPS 0.1588 0.1695 0.1604 0.1507 0.1513 0.1589 0.1493 4.19%
  QoQ % -6.31% 5.67% 6.44% -0.40% -4.78% 6.43% -
  Horiz. % 106.36% 113.53% 107.43% 100.94% 101.34% 106.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.1450 0.1400 0.1450 0.1600 0.1700 0.1700 0.2000 -
P/RPS 1.01 1.07 1.08 1.19 1.29 1.17 1.42 -20.30%
  QoQ % -5.61% -0.93% -9.24% -7.75% 10.26% -17.61% -
  Horiz. % 71.13% 75.35% 76.06% 83.80% 90.85% 82.39% 100.00%
P/EPS 7.03 14.00 15.38 19.84 18.95 8.38 10.37 -22.81%
  QoQ % -49.79% -8.97% -22.48% 4.70% 126.13% -19.19% -
  Horiz. % 67.79% 135.00% 148.31% 191.32% 182.74% 80.81% 100.00%
EY 14.23 7.14 6.50 5.04 5.28 11.94 9.64 29.61%
  QoQ % 99.30% 9.85% 28.97% -4.55% -55.78% 23.86% -
  Horiz. % 147.61% 74.07% 67.43% 52.28% 54.77% 123.86% 100.00%
DY 18.76 15.14 5.24 4.75 7.18 10.30 5.69 121.36%
  QoQ % 23.91% 188.93% 10.32% -33.84% -30.29% 81.02% -
  Horiz. % 329.70% 266.08% 92.09% 83.48% 126.19% 181.02% 100.00%
P/NAPS 0.91 0.82 0.91 1.07 1.13 1.06 1.33 -22.33%
  QoQ % 10.98% -9.89% -14.95% -5.31% 6.60% -20.30% -
  Horiz. % 68.42% 61.65% 68.42% 80.45% 84.96% 79.70% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 30/05/12 -
Price 0.1750 0.1400 0.1600 0.1350 0.1600 0.1700 0.1800 -
P/RPS 1.22 1.07 1.19 1.00 1.22 1.17 1.28 -3.15%
  QoQ % 14.02% -10.08% 19.00% -18.03% 4.27% -8.59% -
  Horiz. % 95.31% 83.59% 92.97% 78.12% 95.31% 91.41% 100.00%
P/EPS 8.48 14.00 16.97 16.74 17.84 8.38 9.34 -6.23%
  QoQ % -39.43% -17.50% 1.37% -6.17% 112.89% -10.28% -
  Horiz. % 90.79% 149.89% 181.69% 179.23% 191.01% 89.72% 100.00%
EY 11.79 7.14 5.89 5.97 5.61 11.94 10.71 6.61%
  QoQ % 65.13% 21.22% -1.34% 6.42% -53.02% 11.48% -
  Horiz. % 110.08% 66.67% 55.00% 55.74% 52.38% 111.48% 100.00%
DY 15.54 15.14 4.75 5.63 7.63 10.30 6.33 81.88%
  QoQ % 2.64% 218.74% -15.63% -26.21% -25.92% 62.72% -
  Horiz. % 245.50% 239.18% 75.04% 88.94% 120.54% 162.72% 100.00%
P/NAPS 1.09 0.82 1.00 0.90 1.07 1.06 1.20 -6.20%
  QoQ % 32.93% -18.00% 11.11% -15.89% 0.94% -11.67% -
  Horiz. % 90.83% 68.33% 83.33% 75.00% 89.17% 88.33% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8550.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers