Highlights

[PICORP] YoY Annual (Unaudited) Result on 2007-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 25-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend YoY -     6.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 83,951 74,726 72,187 58,183 55,514 42,360 51,014 8.65%
  YoY % 12.35% 3.52% 24.07% 4.81% 31.05% -16.96% -
  Horiz. % 164.56% 146.48% 141.50% 114.05% 108.82% 83.04% 100.00%
PBT 7,244 19,860 24,060 22,651 22,109 15,084 16,176 -12.53%
  YoY % -63.52% -17.46% 6.22% 2.45% 46.57% -6.75% -
  Horiz. % 44.78% 122.77% 148.74% 140.03% 136.68% 93.25% 100.00%
Tax -6,679 -5,498 -6,748 -6,186 -6,879 -4,435 -5,964 1.90%
  YoY % -21.48% 18.52% -9.09% 10.07% -55.11% 25.64% -
  Horiz. % 111.99% 92.19% 113.15% 103.72% 115.34% 74.36% 100.00%
NP 565 14,362 17,312 16,465 15,230 10,649 10,212 -38.26%
  YoY % -96.07% -17.04% 5.14% 8.11% 43.02% 4.28% -
  Horiz. % 5.53% 140.64% 169.53% 161.23% 149.14% 104.28% 100.00%
NP to SH 1,912 10,483 12,966 12,967 12,180 8,682 10,212 -24.35%
  YoY % -81.76% -19.15% -0.01% 6.46% 40.29% -14.98% -
  Horiz. % 18.72% 102.65% 126.97% 126.98% 119.27% 85.02% 100.00%
Tax Rate 92.20 % 27.68 % 28.05 % 27.31 % 31.11 % 29.40 % 36.87 % 16.50%
  YoY % 233.09% -1.32% 2.71% -12.21% 5.82% -20.26% -
  Horiz. % 250.07% 75.07% 76.08% 74.07% 84.38% 79.74% 100.00%
Total Cost 83,386 60,364 54,875 41,718 40,284 31,711 40,802 12.64%
  YoY % 38.14% 10.00% 31.54% 3.56% 27.03% -22.28% -
  Horiz. % 204.37% 147.94% 134.49% 102.24% 98.73% 77.72% 100.00%
Net Worth 95,550 85,674 85,562 78,005 69,546 62,995 42,128 14.62%
  YoY % 11.53% 0.13% 9.69% 12.16% 10.40% 49.53% -
  Horiz. % 226.80% 203.36% 203.10% 185.16% 165.08% 149.53% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 3,480 11,071 12,373 1,174 7,405 6,421 - -
  YoY % -68.56% -10.52% 953.28% -84.14% 15.32% 0.00% -
  Horiz. % 54.20% 172.41% 192.68% 18.29% 115.32% 100.00% -
Div Payout % 182.05 % 105.62 % 95.43 % 9.06 % 60.80 % 73.97 % - % -
  YoY % 72.36% 10.68% 953.31% -85.10% -17.80% 0.00% -
  Horiz. % 246.11% 142.79% 129.01% 12.25% 82.20% 100.00% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 95,550 85,674 85,562 78,005 69,546 62,995 42,128 14.62%
  YoY % 11.53% 0.13% 9.69% 12.16% 10.40% 49.53% -
  Horiz. % 226.80% 203.36% 203.10% 185.16% 165.08% 149.53% 100.00%
NOSH 682,500 659,032 658,172 93,982 93,981 94,023 84,257 41.69%
  YoY % 3.56% 0.13% 600.32% 0.00% -0.04% 11.59% -
  Horiz. % 810.02% 782.17% 781.14% 111.54% 111.54% 111.59% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 0.67 % 19.22 % 23.98 % 28.30 % 27.43 % 25.14 % 20.02 % -43.22%
  YoY % -96.51% -19.85% -15.27% 3.17% 9.11% 25.57% -
  Horiz. % 3.35% 96.00% 119.78% 141.36% 137.01% 125.57% 100.00%
ROE 2.00 % 12.24 % 15.15 % 16.62 % 17.51 % 13.78 % 24.24 % -34.01%
  YoY % -83.66% -19.21% -8.84% -5.08% 27.07% -43.15% -
  Horiz. % 8.25% 50.50% 62.50% 68.56% 72.24% 56.85% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 12.30 11.34 10.97 61.91 59.07 45.05 60.55 -23.32%
  YoY % 8.47% 3.37% -82.28% 4.81% 31.12% -25.60% -
  Horiz. % 20.31% 18.73% 18.12% 102.25% 97.56% 74.40% 100.00%
EPS 0.29 1.59 1.97 1.97 12.96 9.24 12.12 -46.30%
  YoY % -81.76% -19.29% 0.00% -84.80% 40.26% -23.76% -
  Horiz. % 2.39% 13.12% 16.25% 16.25% 106.93% 76.24% 100.00%
DPS 0.51 1.68 1.88 1.25 7.88 6.83 0.00 -
  YoY % -69.64% -10.64% 50.40% -84.14% 15.37% 0.00% -
  Horiz. % 7.47% 24.60% 27.53% 18.30% 115.37% 100.00% -
NAPS 0.1400 0.1300 0.1300 0.8300 0.7400 0.6700 0.5000 -19.11%
  YoY % 7.69% 0.00% -84.34% 12.16% 10.45% 34.00% -
  Horiz. % 28.00% 26.00% 26.00% 166.00% 148.00% 134.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 12.76 11.36 10.97 8.84 8.44 6.44 7.75 8.66%
  YoY % 12.32% 3.56% 24.10% 4.74% 31.06% -16.90% -
  Horiz. % 164.65% 146.58% 141.55% 114.06% 108.90% 83.10% 100.00%
EPS 0.29 1.59 1.97 1.97 1.85 1.32 1.55 -24.36%
  YoY % -81.76% -19.29% 0.00% 6.49% 40.15% -14.84% -
  Horiz. % 18.71% 102.58% 127.10% 127.10% 119.35% 85.16% 100.00%
DPS 0.53 1.68 1.88 0.18 1.13 0.98 0.00 -
  YoY % -68.45% -10.64% 944.44% -84.07% 15.31% 0.00% -
  Horiz. % 54.08% 171.43% 191.84% 18.37% 115.31% 100.00% -
NAPS 0.1452 0.1302 0.1300 0.1185 0.1057 0.0957 0.0640 14.62%
  YoY % 11.52% 0.15% 9.70% 12.11% 10.45% 49.53% -
  Horiz. % 226.88% 203.44% 203.12% 185.16% 165.16% 149.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.2800 0.2700 0.4700 0.4100 0.2400 0.1500 0.1400 -
P/RPS 2.28 2.38 4.29 0.66 0.41 0.33 0.23 46.54%
  YoY % -4.20% -44.52% 550.00% 60.98% 24.24% 43.48% -
  Horiz. % 991.30% 1,034.78% 1,865.22% 286.96% 178.26% 143.48% 100.00%
P/EPS 99.95 16.97 23.86 2.97 1.85 1.62 1.16 110.09%
  YoY % 488.98% -28.88% 703.37% 60.54% 14.20% 39.66% -
  Horiz. % 8,616.38% 1,462.93% 2,056.90% 256.03% 159.48% 139.66% 100.00%
EY 1.00 5.89 4.19 33.65 54.00 61.56 86.57 -52.44%
  YoY % -83.02% 40.57% -87.55% -37.69% -12.28% -28.89% -
  Horiz. % 1.16% 6.80% 4.84% 38.87% 62.38% 71.11% 100.00%
DY 1.82 6.22 4.00 3.05 32.83 45.53 0.00 -
  YoY % -70.74% 55.50% 31.15% -90.71% -27.89% 0.00% -
  Horiz. % 4.00% 13.66% 8.79% 6.70% 72.11% 100.00% -
P/NAPS 2.00 2.08 3.62 0.49 0.32 0.22 0.28 38.75%
  YoY % -3.85% -42.54% 638.78% 53.13% 45.45% -21.43% -
  Horiz. % 714.29% 742.86% 1,292.86% 175.00% 114.29% 78.57% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 25/02/08 28/02/07 07/03/06 23/02/05 -
Price 0.2600 0.2800 0.4700 0.5800 0.2400 0.1500 0.1400 -
P/RPS 2.11 2.47 4.29 0.94 0.41 0.33 0.23 44.66%
  YoY % -14.57% -42.42% 356.38% 129.27% 24.24% 43.48% -
  Horiz. % 917.39% 1,073.91% 1,865.22% 408.70% 178.26% 143.48% 100.00%
P/EPS 92.81 17.60 23.86 4.20 1.85 1.62 1.16 107.51%
  YoY % 427.33% -26.24% 468.10% 127.03% 14.20% 39.66% -
  Horiz. % 8,000.86% 1,517.24% 2,056.90% 362.07% 159.48% 139.66% 100.00%
EY 1.08 5.68 4.19 23.79 54.00 61.56 86.57 -51.83%
  YoY % -80.99% 35.56% -82.39% -55.94% -12.28% -28.89% -
  Horiz. % 1.25% 6.56% 4.84% 27.48% 62.38% 71.11% 100.00%
DY 1.96 6.00 4.00 2.16 32.83 45.53 0.00 -
  YoY % -67.33% 50.00% 85.19% -93.42% -27.89% 0.00% -
  Horiz. % 4.30% 13.18% 8.79% 4.74% 72.11% 100.00% -
P/NAPS 1.86 2.15 3.62 0.70 0.32 0.22 0.28 37.09%
  YoY % -13.49% -40.61% 417.14% 118.75% 45.45% -21.43% -
  Horiz. % 664.29% 767.86% 1,292.86% 250.00% 114.29% 78.57% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers