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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8750.00 
 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 0.8450.00 

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. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
4. 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? Ten Ninety
5. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. AirAsia - Weighed down by leased aircraft and high fuel cost AmInvest Research Reports
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