Highlights

[PICORP] QoQ TTM Result on 2009-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 11-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     6.02%    YoY -     7.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 74,830 78,230 76,467 75,114 72,187 64,646 61,978 13.35%
  QoQ % -4.35% 2.31% 1.80% 4.05% 11.67% 4.30% -
  Horiz. % 120.74% 126.22% 123.38% 121.19% 116.47% 104.30% 100.00%
PBT 20,127 24,970 25,954 24,874 24,060 22,707 22,337 -6.69%
  QoQ % -19.40% -3.79% 4.34% 3.38% 5.96% 1.66% -
  Horiz. % 90.11% 111.79% 116.19% 111.36% 107.71% 101.66% 100.00%
Tax -6,542 -5,605 -6,918 -6,630 -6,748 -8,368 -7,532 -8.94%
  QoQ % -16.72% 18.98% -4.34% 1.75% 19.36% -11.10% -
  Horiz. % 86.86% 74.42% 91.85% 88.02% 89.59% 111.10% 100.00%
NP 13,585 19,365 19,036 18,244 17,312 14,339 14,805 -5.56%
  QoQ % -29.85% 1.73% 4.34% 5.38% 20.73% -3.15% -
  Horiz. % 91.76% 130.80% 128.58% 123.23% 116.93% 96.85% 100.00%
NP to SH 10,215 14,309 14,187 13,746 12,966 11,642 11,666 -8.45%
  QoQ % -28.61% 0.86% 3.21% 6.02% 11.37% -0.21% -
  Horiz. % 87.56% 122.66% 121.61% 117.83% 111.14% 99.79% 100.00%
Tax Rate 32.50 % 22.45 % 26.65 % 26.65 % 28.05 % 36.85 % 33.72 % -2.42%
  QoQ % 44.77% -15.76% 0.00% -4.99% -23.88% 9.28% -
  Horiz. % 96.38% 66.58% 79.03% 79.03% 83.19% 109.28% 100.00%
Total Cost 61,245 58,865 57,431 56,870 54,875 50,307 47,173 18.95%
  QoQ % 4.04% 2.50% 0.99% 3.64% 9.08% 6.64% -
  Horiz. % 129.83% 124.79% 121.75% 120.56% 116.33% 106.64% 100.00%
Net Worth 92,733 85,749 86,133 84,968 86,159 79,391 77,927 12.26%
  QoQ % 8.14% -0.45% 1.37% -1.38% 8.52% 1.88% -
  Horiz. % 119.00% 110.04% 110.53% 109.04% 110.56% 101.88% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,568 7,952 7,952 7,619 12,332 8,701 12,231 -33.86%
  QoQ % -17.40% 0.00% 4.36% -38.21% 41.72% -28.86% -
  Horiz. % 53.70% 65.01% 65.01% 62.30% 100.82% 71.14% 100.00%
Div Payout % 64.31 % 55.57 % 56.05 % 55.43 % 95.11 % 74.75 % 104.85 % -27.75%
  QoQ % 15.73% -0.86% 1.12% -41.72% 27.24% -28.71% -
  Horiz. % 61.34% 53.00% 53.46% 52.87% 90.71% 71.29% 100.00%
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 92,733 85,749 86,133 84,968 86,159 79,391 77,927 12.26%
  QoQ % 8.14% -0.45% 1.37% -1.38% 8.52% 1.88% -
  Horiz. % 119.00% 110.04% 110.53% 109.04% 110.56% 101.88% 100.00%
NOSH 713,333 659,615 662,564 653,606 662,769 661,600 649,393 6.44%
  QoQ % 8.14% -0.45% 1.37% -1.38% 0.18% 1.88% -
  Horiz. % 109.85% 101.57% 102.03% 100.65% 102.06% 101.88% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 18.15 % 24.75 % 24.89 % 24.29 % 23.98 % 22.18 % 23.89 % -16.70%
  QoQ % -26.67% -0.56% 2.47% 1.29% 8.12% -7.16% -
  Horiz. % 75.97% 103.60% 104.19% 101.67% 100.38% 92.84% 100.00%
ROE 11.02 % 16.69 % 16.47 % 16.18 % 15.05 % 14.66 % 14.97 % -18.43%
  QoQ % -33.97% 1.34% 1.79% 7.51% 2.66% -2.07% -
  Horiz. % 73.61% 111.49% 110.02% 108.08% 100.53% 97.93% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.49 11.86 11.54 11.49 10.89 9.77 9.54 6.51%
  QoQ % -11.55% 2.77% 0.44% 5.51% 11.46% 2.41% -
  Horiz. % 109.96% 124.32% 120.96% 120.44% 114.15% 102.41% 100.00%
EPS 1.43 2.17 2.14 2.10 1.96 1.76 1.80 -14.19%
  QoQ % -34.10% 1.40% 1.90% 7.14% 11.36% -2.22% -
  Horiz. % 79.44% 120.56% 118.89% 116.67% 108.89% 97.78% 100.00%
DPS 0.92 1.20 1.20 1.16 1.86 1.32 1.88 -37.82%
  QoQ % -23.33% 0.00% 3.45% -37.63% 40.91% -29.79% -
  Horiz. % 48.94% 63.83% 63.83% 61.70% 98.94% 70.21% 100.00%
NAPS 0.1300 0.1300 0.1300 0.1300 0.1300 0.1200 0.1200 5.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 8.33% 0.00% -
  Horiz. % 108.33% 108.33% 108.33% 108.33% 108.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.37 11.89 11.62 11.42 10.97 9.82 9.42 13.32%
  QoQ % -4.37% 2.32% 1.75% 4.10% 11.71% 4.25% -
  Horiz. % 120.70% 126.22% 123.35% 121.23% 116.45% 104.25% 100.00%
EPS 1.55 2.17 2.16 2.09 1.97 1.77 1.77 -8.45%
  QoQ % -28.57% 0.46% 3.35% 6.09% 11.30% 0.00% -
  Horiz. % 87.57% 122.60% 122.03% 118.08% 111.30% 100.00% 100.00%
DPS 1.00 1.21 1.21 1.16 1.87 1.32 1.86 -33.81%
  QoQ % -17.36% 0.00% 4.31% -37.97% 41.67% -29.03% -
  Horiz. % 53.76% 65.05% 65.05% 62.37% 100.54% 70.97% 100.00%
NAPS 0.1409 0.1303 0.1309 0.1291 0.1309 0.1207 0.1184 12.26%
  QoQ % 8.14% -0.46% 1.39% -1.38% 8.45% 1.94% -
  Horiz. % 119.00% 110.05% 110.56% 109.04% 110.56% 101.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.2700 0.3200 0.3600 0.4700 0.4700 0.5000 0.7100 -
P/RPS 2.57 2.70 3.12 4.09 4.32 5.12 7.44 -50.67%
  QoQ % -4.81% -13.46% -23.72% -5.32% -15.62% -31.18% -
  Horiz. % 34.54% 36.29% 41.94% 54.97% 58.06% 68.82% 100.00%
P/EPS 18.85 14.75 16.81 22.35 24.02 28.41 39.52 -38.87%
  QoQ % 27.80% -12.25% -24.79% -6.95% -15.45% -28.11% -
  Horiz. % 47.70% 37.32% 42.54% 56.55% 60.78% 71.89% 100.00%
EY 5.30 6.78 5.95 4.47 4.16 3.52 2.53 63.50%
  QoQ % -21.83% 13.95% 33.11% 7.45% 18.18% 39.13% -
  Horiz. % 209.49% 267.98% 235.18% 176.68% 164.43% 139.13% 100.00%
DY 3.41 3.75 3.33 2.47 3.96 2.63 2.65 18.25%
  QoQ % -9.07% 12.61% 34.82% -37.63% 50.57% -0.75% -
  Horiz. % 128.68% 141.51% 125.66% 93.21% 149.43% 99.25% 100.00%
P/NAPS 2.08 2.46 2.77 3.62 3.62 4.17 5.92 -50.11%
  QoQ % -15.45% -11.19% -23.48% 0.00% -13.19% -29.56% -
  Horiz. % 35.14% 41.55% 46.79% 61.15% 61.15% 70.44% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 13/11/09 04/08/09 11/05/09 27/02/09 06/11/08 22/08/08 -
Price 0.2800 0.3100 0.3500 0.4200 0.4700 0.5000 0.5600 -
P/RPS 2.67 2.61 3.03 3.65 4.32 5.12 5.87 -40.77%
  QoQ % 2.30% -13.86% -16.99% -15.51% -15.62% -12.78% -
  Horiz. % 45.49% 44.46% 51.62% 62.18% 73.59% 87.22% 100.00%
P/EPS 19.55 14.29 16.35 19.97 24.02 28.41 31.17 -26.67%
  QoQ % 36.81% -12.60% -18.13% -16.86% -15.45% -8.85% -
  Horiz. % 62.72% 45.85% 52.45% 64.07% 77.06% 91.15% 100.00%
EY 5.11 7.00 6.12 5.01 4.16 3.52 3.21 36.22%
  QoQ % -27.00% 14.38% 22.16% 20.43% 18.18% 9.66% -
  Horiz. % 159.19% 218.07% 190.65% 156.07% 129.60% 109.66% 100.00%
DY 3.29 3.87 3.43 2.76 3.96 2.63 3.36 -1.39%
  QoQ % -14.99% 12.83% 24.28% -30.30% 50.57% -21.73% -
  Horiz. % 97.92% 115.18% 102.08% 82.14% 117.86% 78.27% 100.00%
P/NAPS 2.15 2.38 2.69 3.23 3.62 4.17 4.67 -40.29%
  QoQ % -9.66% -11.52% -16.72% -10.77% -13.19% -10.71% -
  Horiz. % 46.04% 50.96% 57.60% 69.16% 77.52% 89.29% 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.
 


 

361  388  467  1044 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.11+0.02 
 TDM 0.31+0.035 
 PUC 0.05+0.015 
 HSI-C7K 0.26-0.005 
 SANICHI 0.060.00 
 ARMADA 0.465-0.01 
 RSAWIT 0.34+0.04 
 INSAS-WB 0.0050.00 
 MUDAJYA 0.420.00 
 FGV 1.44+0.12 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers