Highlights

[PICORP] QoQ TTM Result on 2013-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     17.61%    YoY -     197.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 89,777 92,855 93,519 96,807 93,602 86,232 88,791 0.74%
  QoQ % -3.31% -0.71% -3.40% 3.42% 8.55% -2.88% -
  Horiz. % 101.11% 104.58% 105.32% 109.03% 105.42% 97.12% 100.00%
PBT 25,884 26,275 27,580 32,926 28,047 18,778 18,289 26.03%
  QoQ % -1.49% -4.73% -16.24% 17.40% 49.36% 2.67% -
  Horiz. % 141.53% 143.67% 150.80% 180.03% 153.35% 102.67% 100.00%
Tax -8,939 -9,813 -9,151 -9,162 -7,242 -6,233 -6,509 23.53%
  QoQ % 8.91% -7.23% 0.12% -26.51% -16.19% 4.24% -
  Horiz. % 137.33% 150.76% 140.59% 140.76% 111.26% 95.76% 100.00%
NP 16,945 16,462 18,429 23,764 20,805 12,545 11,780 27.40%
  QoQ % 2.93% -10.67% -22.45% 14.22% 65.84% 6.49% -
  Horiz. % 143.85% 139.75% 156.44% 201.73% 176.61% 106.49% 100.00%
NP to SH 12,045 11,074 12,344 15,846 13,473 6,559 6,218 55.33%
  QoQ % 8.77% -10.29% -22.10% 17.61% 105.41% 5.48% -
  Horiz. % 193.71% 178.10% 198.52% 254.84% 216.68% 105.48% 100.00%
Tax Rate 34.53 % 37.35 % 33.18 % 27.83 % 25.82 % 33.19 % 35.59 % -1.99%
  QoQ % -7.55% 12.57% 19.22% 7.78% -22.21% -6.74% -
  Horiz. % 97.02% 104.95% 93.23% 78.20% 72.55% 93.26% 100.00%
Total Cost 72,832 76,393 75,090 73,043 72,797 73,687 77,011 -3.65%
  QoQ % -4.66% 1.74% 2.80% 0.34% -1.21% -4.32% -
  Horiz. % 94.57% 99.20% 97.51% 94.85% 94.53% 95.68% 100.00%
Net Worth 112,513 110,402 111,552 111,483 104,501 111,538 105,513 4.37%
  QoQ % 1.91% -1.03% 0.06% 6.68% -6.31% 5.71% -
  Horiz. % 106.63% 104.63% 105.72% 105.66% 99.04% 105.71% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 8,299 8,181 17,104 17,104 17,866 13,947 5,024 39.69%
  QoQ % 1.45% -52.17% 0.00% -4.27% 28.10% 177.58% -
  Horiz. % 165.18% 162.82% 340.40% 340.40% 355.57% 277.58% 100.00%
Div Payout % 68.91 % 73.88 % 138.57 % 107.94 % 132.61 % 212.65 % 80.81 % -10.07%
  QoQ % -6.73% -46.68% 28.38% -18.60% -37.64% 163.15% -
  Horiz. % 85.27% 91.42% 171.48% 133.57% 164.10% 263.15% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 112,513 110,402 111,552 111,483 104,501 111,538 105,513 4.37%
  QoQ % 1.91% -1.03% 0.06% 6.68% -6.31% 5.71% -
  Horiz. % 106.63% 104.63% 105.72% 105.66% 99.04% 105.71% 100.00%
NOSH 661,846 649,428 656,190 655,783 653,137 656,111 659,459 0.24%
  QoQ % 1.91% -1.03% 0.06% 0.41% -0.45% -0.51% -
  Horiz. % 100.36% 98.48% 99.50% 99.44% 99.04% 99.49% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 18.87 % 17.73 % 19.71 % 24.55 % 22.23 % 14.55 % 13.27 % 26.43%
  QoQ % 6.43% -10.05% -19.71% 10.44% 52.78% 9.65% -
  Horiz. % 142.20% 133.61% 148.53% 185.00% 167.52% 109.65% 100.00%
ROE 10.71 % 10.03 % 11.07 % 14.21 % 12.89 % 5.88 % 5.89 % 48.92%
  QoQ % 6.78% -9.39% -22.10% 10.24% 119.22% -0.17% -
  Horiz. % 181.83% 170.29% 187.95% 241.26% 218.85% 99.83% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 13.56 14.30 14.25 14.76 14.33 13.14 13.46 0.49%
  QoQ % -5.17% 0.35% -3.46% 3.00% 9.06% -2.38% -
  Horiz. % 100.74% 106.24% 105.87% 109.66% 106.46% 97.62% 100.00%
EPS 1.82 1.71 1.88 2.42 2.06 1.00 0.94 55.28%
  QoQ % 6.43% -9.04% -22.31% 17.48% 106.00% 6.38% -
  Horiz. % 193.62% 181.91% 200.00% 257.45% 219.15% 106.38% 100.00%
DPS 1.26 1.25 2.61 2.61 2.72 2.12 0.76 40.04%
  QoQ % 0.80% -52.11% 0.00% -4.04% 28.30% 178.95% -
  Horiz. % 165.79% 164.47% 343.42% 343.42% 357.89% 278.95% 100.00%
NAPS 0.1700 0.1700 0.1700 0.1700 0.1600 0.1700 0.1600 4.12%
  QoQ % 0.00% 0.00% 0.00% 6.25% -5.88% 6.25% -
  Horiz. % 106.25% 106.25% 106.25% 106.25% 100.00% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 13.64 14.11 14.21 14.71 14.23 13.11 13.49 0.74%
  QoQ % -3.33% -0.70% -3.40% 3.37% 8.54% -2.82% -
  Horiz. % 101.11% 104.60% 105.34% 109.04% 105.49% 97.18% 100.00%
EPS 1.83 1.68 1.88 2.41 2.05 1.00 0.94 55.85%
  QoQ % 8.93% -10.64% -21.99% 17.56% 105.00% 6.38% -
  Horiz. % 194.68% 178.72% 200.00% 256.38% 218.09% 106.38% 100.00%
DPS 1.26 1.24 2.60 2.60 2.72 2.12 0.76 40.04%
  QoQ % 1.61% -52.31% 0.00% -4.41% 28.30% 178.95% -
  Horiz. % 165.79% 163.16% 342.11% 342.11% 357.89% 278.95% 100.00%
NAPS 0.1710 0.1678 0.1695 0.1694 0.1588 0.1695 0.1604 4.35%
  QoQ % 1.91% -1.00% 0.06% 6.68% -6.31% 5.67% -
  Horiz. % 106.61% 104.61% 105.67% 105.61% 99.00% 105.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.2200 0.2650 0.2850 0.1700 0.1450 0.1400 0.1450 -
P/RPS 1.62 1.85 2.00 1.15 1.01 1.07 1.08 31.00%
  QoQ % -12.43% -7.50% 73.91% 13.86% -5.61% -0.93% -
  Horiz. % 150.00% 171.30% 185.19% 106.48% 93.52% 99.07% 100.00%
P/EPS 12.09 15.54 15.15 7.04 7.03 14.00 15.38 -14.81%
  QoQ % -22.20% 2.57% 115.20% 0.14% -49.79% -8.97% -
  Horiz. % 78.61% 101.04% 98.50% 45.77% 45.71% 91.03% 100.00%
EY 8.27 6.43 6.60 14.21 14.23 7.14 6.50 17.40%
  QoQ % 28.62% -2.58% -53.55% -0.14% 99.30% 9.85% -
  Horiz. % 127.23% 98.92% 101.54% 218.62% 218.92% 109.85% 100.00%
DY 5.73 4.72 9.16 15.35 18.76 15.14 5.24 6.13%
  QoQ % 21.40% -48.47% -40.33% -18.18% 23.91% 188.93% -
  Horiz. % 109.35% 90.08% 174.81% 292.94% 358.02% 288.93% 100.00%
P/NAPS 1.29 1.56 1.68 1.00 0.91 0.82 0.91 26.17%
  QoQ % -17.31% -7.14% 68.00% 9.89% 10.98% -9.89% -
  Horiz. % 141.76% 171.43% 184.62% 109.89% 100.00% 90.11% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 26/08/14 30/05/14 28/02/14 15/11/13 30/08/13 31/05/13 -
Price 0.2050 0.2550 0.2850 0.2150 0.1750 0.1400 0.1600 -
P/RPS 1.51 1.78 2.00 1.46 1.22 1.07 1.19 17.19%
  QoQ % -15.17% -11.00% 36.99% 19.67% 14.02% -10.08% -
  Horiz. % 126.89% 149.58% 168.07% 122.69% 102.52% 89.92% 100.00%
P/EPS 11.26 14.95 15.15 8.90 8.48 14.00 16.97 -23.91%
  QoQ % -24.68% -1.32% 70.22% 4.95% -39.43% -17.50% -
  Horiz. % 66.35% 88.10% 89.28% 52.45% 49.97% 82.50% 100.00%
EY 8.88 6.69 6.60 11.24 11.79 7.14 5.89 31.45%
  QoQ % 32.74% 1.36% -41.28% -4.66% 65.13% 21.22% -
  Horiz. % 150.76% 113.58% 112.05% 190.83% 200.17% 121.22% 100.00%
DY 6.15 4.90 9.16 12.14 15.54 15.14 4.75 18.77%
  QoQ % 25.51% -46.51% -24.55% -21.88% 2.64% 218.74% -
  Horiz. % 129.47% 103.16% 192.84% 255.58% 327.16% 318.74% 100.00%
P/NAPS 1.21 1.50 1.68 1.26 1.09 0.82 1.00 13.54%
  QoQ % -19.33% -10.71% 33.33% 15.60% 32.93% -18.00% -
  Horiz. % 121.00% 150.00% 168.00% 126.00% 109.00% 82.00% 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.
 


 

111  117  429  1676 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 PWORTH 0.05+0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.675+0.03 
 GPACKET-WB 0.265-0.005 
 MNC-PA 0.0350.00 
 MNC 0.11-0.005 
 KNM 0.4150.00 
 SCICOM 0.965+0.035 
 OPCOM 0.74+0.04 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers