Highlights

[PICORP] QoQ TTM Result on 2010-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     2.23%    YoY -     -24.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 83,951 80,453 79,675 75,420 74,830 78,230 76,467 6.40%
  QoQ % 4.35% 0.98% 5.64% 0.79% -4.35% 2.31% -
  Horiz. % 109.79% 105.21% 104.20% 98.63% 97.86% 102.31% 100.00%
PBT 7,244 4,580 7,948 20,136 20,127 24,970 25,954 -57.19%
  QoQ % 58.17% -42.38% -60.53% 0.04% -19.40% -3.79% -
  Horiz. % 27.91% 17.65% 30.62% 77.58% 77.55% 96.21% 100.00%
Tax -6,679 -7,060 -6,351 -6,529 -6,542 -5,605 -6,918 -2.31%
  QoQ % 5.40% -11.16% 2.73% 0.20% -16.72% 18.98% -
  Horiz. % 96.55% 102.05% 91.80% 94.38% 94.56% 81.02% 100.00%
NP 565 -2,480 1,597 13,607 13,585 19,365 19,036 -90.35%
  QoQ % 122.78% -255.29% -88.26% 0.16% -29.85% 1.73% -
  Horiz. % 2.97% -13.03% 8.39% 71.48% 71.36% 101.73% 100.00%
NP to SH 1,912 -859 3,054 10,443 10,215 14,309 14,187 -73.62%
  QoQ % 322.58% -128.13% -70.76% 2.23% -28.61% 0.86% -
  Horiz. % 13.48% -6.05% 21.53% 73.61% 72.00% 100.86% 100.00%
Tax Rate 92.20 % 154.15 % 79.91 % 32.42 % 32.50 % 22.45 % 26.65 % 128.23%
  QoQ % -40.19% 92.90% 146.48% -0.25% 44.77% -15.76% -
  Horiz. % 345.97% 578.42% 299.85% 121.65% 121.95% 84.24% 100.00%
Total Cost 83,386 82,933 78,078 61,813 61,245 58,865 57,431 28.14%
  QoQ % 0.55% 6.22% 26.31% 0.93% 4.04% 2.50% -
  Horiz. % 145.19% 144.40% 135.95% 107.63% 106.64% 102.50% 100.00%
Net Worth 90,664 89,699 85,568 92,203 92,733 85,749 86,133 3.47%
  QoQ % 1.07% 4.83% -7.20% -0.57% 8.14% -0.45% -
  Horiz. % 105.26% 104.14% 99.34% 107.05% 107.66% 99.55% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,346 5,623 5,623 6,568 6,568 7,952 7,952 -43.76%
  QoQ % -40.49% 0.00% -14.39% 0.00% -17.40% 0.00% -
  Horiz. % 42.08% 70.72% 70.72% 82.60% 82.60% 100.00% 100.00%
Div Payout % 175.02 % - % 184.13 % 62.90 % 64.31 % 55.57 % 56.05 % 113.19%
  QoQ % 0.00% 0.00% 192.73% -2.19% 15.73% -0.86% -
  Horiz. % 312.26% 0.00% 328.51% 112.22% 114.74% 99.14% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 90,664 89,699 85,568 92,203 92,733 85,749 86,133 3.47%
  QoQ % 1.07% 4.83% -7.20% -0.57% 8.14% -0.45% -
  Horiz. % 105.26% 104.14% 99.34% 107.05% 107.66% 99.55% 100.00%
NOSH 647,600 689,999 658,219 658,593 713,333 659,615 662,564 -1.51%
  QoQ % -6.14% 4.83% -0.06% -7.67% 8.14% -0.45% -
  Horiz. % 97.74% 104.14% 99.34% 99.40% 107.66% 99.55% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.67 % -3.08 % 2.00 % 18.04 % 18.15 % 24.75 % 24.89 % -90.96%
  QoQ % 121.75% -254.00% -88.91% -0.61% -26.67% -0.56% -
  Horiz. % 2.69% -12.37% 8.04% 72.48% 72.92% 99.44% 100.00%
ROE 2.11 % -0.96 % 3.57 % 11.33 % 11.02 % 16.69 % 16.47 % -74.49%
  QoQ % 319.79% -126.89% -68.49% 2.81% -33.97% 1.34% -
  Horiz. % 12.81% -5.83% 21.68% 68.79% 66.91% 101.34% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 12.96 11.66 12.10 11.45 10.49 11.86 11.54 8.02%
  QoQ % 11.15% -3.64% 5.68% 9.15% -11.55% 2.77% -
  Horiz. % 112.31% 101.04% 104.85% 99.22% 90.90% 102.77% 100.00%
EPS 0.30 -0.12 0.46 1.59 1.43 2.17 2.14 -72.92%
  QoQ % 350.00% -126.09% -71.07% 11.19% -34.10% 1.40% -
  Horiz. % 14.02% -5.61% 21.50% 74.30% 66.82% 101.40% 100.00%
DPS 0.52 0.81 0.85 1.00 0.92 1.20 1.20 -42.65%
  QoQ % -35.80% -4.71% -15.00% 8.70% -23.33% 0.00% -
  Horiz. % 43.33% 67.50% 70.83% 83.33% 76.67% 100.00% 100.00%
NAPS 0.1400 0.1300 0.1300 0.1400 0.1300 0.1300 0.1300 5.05%
  QoQ % 7.69% 0.00% -7.14% 7.69% 0.00% 0.00% -
  Horiz. % 107.69% 100.00% 100.00% 107.69% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 12.76 12.23 12.11 11.46 11.37 11.89 11.62 6.42%
  QoQ % 4.33% 0.99% 5.67% 0.79% -4.37% 2.32% -
  Horiz. % 109.81% 105.25% 104.22% 98.62% 97.85% 102.32% 100.00%
EPS 0.29 -0.13 0.46 1.59 1.55 2.17 2.16 -73.68%
  QoQ % 323.08% -128.26% -71.07% 2.58% -28.57% 0.46% -
  Horiz. % 13.43% -6.02% 21.30% 73.61% 71.76% 100.46% 100.00%
DPS 0.51 0.85 0.85 1.00 1.00 1.21 1.21 -43.70%
  QoQ % -40.00% 0.00% -15.00% 0.00% -17.36% 0.00% -
  Horiz. % 42.15% 70.25% 70.25% 82.64% 82.64% 100.00% 100.00%
NAPS 0.1378 0.1363 0.1300 0.1401 0.1409 0.1303 0.1309 3.47%
  QoQ % 1.10% 4.85% -7.21% -0.57% 8.14% -0.46% -
  Horiz. % 105.27% 104.13% 99.31% 107.03% 107.64% 99.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.2800 0.2300 0.2500 0.2800 0.2700 0.3200 0.3600 -
P/RPS 2.16 1.97 2.07 2.45 2.57 2.70 3.12 -21.69%
  QoQ % 9.64% -4.83% -15.51% -4.67% -4.81% -13.46% -
  Horiz. % 69.23% 63.14% 66.35% 78.53% 82.37% 86.54% 100.00%
P/EPS 94.84 -184.75 53.88 17.66 18.85 14.75 16.81 215.92%
  QoQ % 151.33% -442.89% 205.10% -6.31% 27.80% -12.25% -
  Horiz. % 564.19% -1,099.05% 320.52% 105.06% 112.14% 87.75% 100.00%
EY 1.05 -0.54 1.86 5.66 5.30 6.78 5.95 -68.44%
  QoQ % 294.44% -129.03% -67.14% 6.79% -21.83% 13.95% -
  Horiz. % 17.65% -9.08% 31.26% 95.13% 89.08% 113.95% 100.00%
DY 1.85 3.54 3.42 3.56 3.41 3.75 3.33 -32.35%
  QoQ % -47.74% 3.51% -3.93% 4.40% -9.07% 12.61% -
  Horiz. % 55.56% 106.31% 102.70% 106.91% 102.40% 112.61% 100.00%
P/NAPS 2.00 1.77 1.92 2.00 2.08 2.46 2.77 -19.47%
  QoQ % 12.99% -7.81% -4.00% -3.85% -15.45% -11.19% -
  Horiz. % 72.20% 63.90% 69.31% 72.20% 75.09% 88.81% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 11/11/10 16/08/10 26/05/10 25/02/10 13/11/09 04/08/09 -
Price 0.2600 0.3000 0.2300 0.2500 0.2800 0.3100 0.3500 -
P/RPS 2.01 2.57 1.90 2.18 2.67 2.61 3.03 -23.88%
  QoQ % -21.79% 35.26% -12.84% -18.35% 2.30% -13.86% -
  Horiz. % 66.34% 84.82% 62.71% 71.95% 88.12% 86.14% 100.00%
P/EPS 88.06 -240.98 49.57 15.77 19.55 14.29 16.35 206.32%
  QoQ % 136.54% -586.14% 214.33% -19.34% 36.81% -12.60% -
  Horiz. % 538.59% -1,473.88% 303.18% 96.45% 119.57% 87.40% 100.00%
EY 1.14 -0.41 2.02 6.34 5.11 7.00 6.12 -67.28%
  QoQ % 378.05% -120.30% -68.14% 24.07% -27.00% 14.38% -
  Horiz. % 18.63% -6.70% 33.01% 103.59% 83.50% 114.38% 100.00%
DY 1.99 2.72 3.71 3.99 3.29 3.87 3.43 -30.37%
  QoQ % -26.84% -26.68% -7.02% 21.28% -14.99% 12.83% -
  Horiz. % 58.02% 79.30% 108.16% 116.33% 95.92% 112.83% 100.00%
P/NAPS 1.86 2.31 1.77 1.79 2.15 2.38 2.69 -21.75%
  QoQ % -19.48% 30.51% -1.12% -16.74% -9.66% -11.52% -
  Horiz. % 69.14% 85.87% 65.80% 66.54% 79.93% 88.48% 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.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers