Highlights

[PICORP] QoQ TTM Result on 2011-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 23-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -25.47%    YoY -     -86.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 87,853 88,871 85,035 84,730 83,951 80,453 79,675 6.71%
  QoQ % -1.15% 4.51% 0.36% 0.93% 4.35% 0.98% -
  Horiz. % 110.26% 111.54% 106.73% 106.34% 105.37% 100.98% 100.00%
PBT 24,910 24,535 20,119 7,416 7,244 4,580 7,948 113.72%
  QoQ % 1.53% 21.95% 171.29% 2.37% 58.17% -42.38% -
  Horiz. % 313.41% 308.69% 253.13% 93.31% 91.14% 57.62% 100.00%
Tax -7,573 -7,287 -7,447 -7,072 -6,679 -7,060 -6,351 12.41%
  QoQ % -3.92% 2.15% -5.30% -5.88% 5.40% -11.16% -
  Horiz. % 119.24% 114.74% 117.26% 111.35% 105.16% 111.16% 100.00%
NP 17,337 17,248 12,672 344 565 -2,480 1,597 388.16%
  QoQ % 0.52% 36.11% 3,583.72% -39.12% 122.78% -255.29% -
  Horiz. % 1,085.60% 1,080.03% 793.49% 21.54% 35.38% -155.29% 100.00%
NP to SH 12,359 13,005 8,793 1,425 1,912 -859 3,054 153.30%
  QoQ % -4.97% 47.90% 517.05% -25.47% 322.58% -128.13% -
  Horiz. % 404.68% 425.83% 287.92% 46.66% 62.61% -28.13% 100.00%
Tax Rate 30.40 % 29.70 % 37.01 % 95.36 % 92.20 % 154.15 % 79.91 % -47.40%
  QoQ % 2.36% -19.75% -61.19% 3.43% -40.19% 92.90% -
  Horiz. % 38.04% 37.17% 46.31% 119.33% 115.38% 192.90% 100.00%
Total Cost 70,516 71,623 72,363 84,386 83,386 82,933 78,078 -6.55%
  QoQ % -1.55% -1.02% -14.25% 1.20% 0.55% 6.22% -
  Horiz. % 90.31% 91.73% 92.68% 108.08% 106.80% 106.22% 100.00%
Net Worth 100,875 98,684 92,005 91,564 90,664 89,699 85,568 11.56%
  QoQ % 2.22% 7.26% 0.48% 0.99% 1.07% 4.83% -
  Horiz. % 117.89% 115.33% 107.52% 107.01% 105.95% 104.83% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 7,457 4,002 647 3,346 3,346 5,623 5,623 20.64%
  QoQ % 86.30% 518.11% -80.65% 0.00% -40.49% 0.00% -
  Horiz. % 132.62% 71.18% 11.52% 59.51% 59.51% 100.00% 100.00%
Div Payout % 60.34 % 30.78 % 7.36 % 234.83 % 175.02 % - % 184.13 % -52.37%
  QoQ % 96.04% 318.21% -96.87% 34.17% 0.00% 0.00% -
  Horiz. % 32.77% 16.72% 4.00% 127.53% 95.05% 0.00% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 100,875 98,684 92,005 91,564 90,664 89,699 85,568 11.56%
  QoQ % 2.22% 7.26% 0.48% 0.99% 1.07% 4.83% -
  Horiz. % 117.89% 115.33% 107.52% 107.01% 105.95% 104.83% 100.00%
NOSH 672,500 657,894 657,179 654,035 647,600 689,999 658,219 1.44%
  QoQ % 2.22% 0.11% 0.48% 0.99% -6.14% 4.83% -
  Horiz. % 102.17% 99.95% 99.84% 99.36% 98.39% 104.83% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 19.73 % 19.41 % 14.90 % 0.41 % 0.67 % -3.08 % 2.00 % 358.06%
  QoQ % 1.65% 30.27% 3,534.15% -38.81% 121.75% -254.00% -
  Horiz. % 986.50% 970.50% 745.00% 20.50% 33.50% -154.00% 100.00%
ROE 12.25 % 13.18 % 9.56 % 1.56 % 2.11 % -0.96 % 3.57 % 126.99%
  QoQ % -7.06% 37.87% 512.82% -26.07% 319.79% -126.89% -
  Horiz. % 343.14% 369.19% 267.79% 43.70% 59.10% -26.89% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 13.06 13.51 12.94 12.95 12.96 11.66 12.10 5.21%
  QoQ % -3.33% 4.40% -0.08% -0.08% 11.15% -3.64% -
  Horiz. % 107.93% 111.65% 106.94% 107.02% 107.11% 96.36% 100.00%
EPS 1.84 1.98 1.34 0.22 0.30 -0.12 0.46 151.35%
  QoQ % -7.07% 47.76% 509.09% -26.67% 350.00% -126.09% -
  Horiz. % 400.00% 430.43% 291.30% 47.83% 65.22% -26.09% 100.00%
DPS 1.11 0.61 0.10 0.51 0.52 0.81 0.85 19.41%
  QoQ % 81.97% 510.00% -80.39% -1.92% -35.80% -4.71% -
  Horiz. % 130.59% 71.76% 11.76% 60.00% 61.18% 95.29% 100.00%
NAPS 0.1500 0.1500 0.1400 0.1400 0.1400 0.1300 0.1300 9.98%
  QoQ % 0.00% 7.14% 0.00% 0.00% 7.69% 0.00% -
  Horiz. % 115.38% 115.38% 107.69% 107.69% 107.69% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 13.35 13.51 12.92 12.88 12.76 12.23 12.11 6.70%
  QoQ % -1.18% 4.57% 0.31% 0.94% 4.33% 0.99% -
  Horiz. % 110.24% 111.56% 106.69% 106.36% 105.37% 100.99% 100.00%
EPS 1.88 1.98 1.34 0.22 0.29 -0.13 0.46 154.97%
  QoQ % -5.05% 47.76% 509.09% -24.14% 323.08% -128.26% -
  Horiz. % 408.70% 430.43% 291.30% 47.83% 63.04% -28.26% 100.00%
DPS 1.13 0.61 0.10 0.51 0.51 0.85 0.85 20.84%
  QoQ % 85.25% 510.00% -80.39% 0.00% -40.00% 0.00% -
  Horiz. % 132.94% 71.76% 11.76% 60.00% 60.00% 100.00% 100.00%
NAPS 0.1533 0.1500 0.1398 0.1392 0.1378 0.1363 0.1300 11.58%
  QoQ % 2.20% 7.30% 0.43% 1.02% 1.10% 4.85% -
  Horiz. % 117.92% 115.38% 107.54% 107.08% 106.00% 104.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.2200 0.1800 0.2300 0.2500 0.2800 0.2300 0.2500 -
P/RPS 1.68 1.33 1.78 1.93 2.16 1.97 2.07 -12.96%
  QoQ % 26.32% -25.28% -7.77% -10.65% 9.64% -4.83% -
  Horiz. % 81.16% 64.25% 85.99% 93.24% 104.35% 95.17% 100.00%
P/EPS 11.97 9.11 17.19 114.74 94.84 -184.75 53.88 -63.22%
  QoQ % 31.39% -47.00% -85.02% 20.98% 151.33% -442.89% -
  Horiz. % 22.22% 16.91% 31.90% 212.95% 176.02% -342.89% 100.00%
EY 8.35 10.98 5.82 0.87 1.05 -0.54 1.86 171.39%
  QoQ % -23.95% 88.66% 568.97% -17.14% 294.44% -129.03% -
  Horiz. % 448.92% 590.32% 312.90% 46.77% 56.45% -29.03% 100.00%
DY 5.04 3.39 0.43 2.05 1.85 3.54 3.42 29.41%
  QoQ % 48.67% 688.37% -79.02% 10.81% -47.74% 3.51% -
  Horiz. % 147.37% 99.12% 12.57% 59.94% 54.09% 103.51% 100.00%
P/NAPS 1.47 1.20 1.64 1.79 2.00 1.77 1.92 -16.27%
  QoQ % 22.50% -26.83% -8.38% -10.50% 12.99% -7.81% -
  Horiz. % 76.56% 62.50% 85.42% 93.23% 104.17% 92.19% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 17/11/11 18/08/11 23/05/11 28/02/11 11/11/10 16/08/10 -
Price 0.2200 0.2200 0.1700 0.2500 0.2600 0.3000 0.2300 -
P/RPS 1.68 1.63 1.31 1.93 2.01 2.57 1.90 -7.86%
  QoQ % 3.07% 24.43% -32.12% -3.98% -21.79% 35.26% -
  Horiz. % 88.42% 85.79% 68.95% 101.58% 105.79% 135.26% 100.00%
P/EPS 11.97 11.13 12.71 114.74 88.06 -240.98 49.57 -61.12%
  QoQ % 7.55% -12.43% -88.92% 30.30% 136.54% -586.14% -
  Horiz. % 24.15% 22.45% 25.64% 231.47% 177.65% -486.14% 100.00%
EY 8.35 8.99 7.87 0.87 1.14 -0.41 2.02 156.90%
  QoQ % -7.12% 14.23% 804.60% -23.68% 378.05% -120.30% -
  Horiz. % 413.37% 445.05% 389.60% 43.07% 56.44% -20.30% 100.00%
DY 5.04 2.77 0.58 2.05 1.99 2.72 3.71 22.59%
  QoQ % 81.95% 377.59% -71.71% 3.02% -26.84% -26.68% -
  Horiz. % 135.85% 74.66% 15.63% 55.26% 53.64% 73.32% 100.00%
P/NAPS 1.47 1.47 1.21 1.79 1.86 2.31 1.77 -11.62%
  QoQ % 0.00% 21.49% -32.40% -3.76% -19.48% 30.51% -
  Horiz. % 83.05% 83.05% 68.36% 101.13% 105.08% 130.51% 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.
 


 

247  590  501  951 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.1550.00 
 MYEG 1.20-0.10 
 SAPNRG 0.23-0.005 
 ARMADA 0.375-0.025 
 ALAM 0.13-0.01 
 MTOUCHE 0.155-0.02 
 XOX 0.045-0.005 
 IRIS 0.1450.00 
 AIRASIA 1.12-0.04 
 PWRWELL 0.36-0.015 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
6. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers