Highlights

[PICORP] YoY Annual (Unaudited) Result on 2013-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend YoY -     102.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 87,402 80,529 83,989 96,807 89,379 88,796 83,951 0.67%
  YoY % 8.53% -4.12% -13.24% 8.31% 0.66% 5.77% -
  Horiz. % 104.11% 95.92% 100.05% 115.31% 106.47% 105.77% 100.00%
PBT 6,287 13,888 22,360 32,926 19,217 22,604 7,244 -2.33%
  YoY % -54.73% -37.89% -32.09% 71.34% -14.98% 212.04% -
  Horiz. % 86.79% 191.72% 308.67% 454.53% 265.28% 312.04% 100.00%
Tax -8,460 -15,728 -8,369 -9,162 -7,140 -7,668 -6,679 4.01%
  YoY % 46.21% -87.93% 8.66% -28.32% 6.89% -14.81% -
  Horiz. % 126.67% 235.48% 125.30% 137.18% 106.90% 114.81% 100.00%
NP -2,173 -1,840 13,991 23,764 12,077 14,936 565 -
  YoY % -18.10% -113.15% -41.13% 96.77% -19.14% 2,543.54% -
  Horiz. % -384.60% -325.66% 2,476.28% 4,206.02% 2,137.52% 2,643.54% 100.00%
NP to SH -7,406 -2,303 8,445 15,846 7,823 9,234 1,912 -
  YoY % -221.58% -127.27% -46.71% 102.56% -15.28% 382.95% -
  Horiz. % -387.34% -120.45% 441.68% 828.77% 409.15% 482.95% 100.00%
Tax Rate 134.56 % 113.25 % 37.43 % 27.83 % 37.15 % 33.92 % 92.20 % 6.50%
  YoY % 18.82% 202.56% 34.50% -25.09% 9.52% -63.21% -
  Horiz. % 145.94% 122.83% 40.60% 30.18% 40.29% 36.79% 100.00%
Total Cost 89,575 82,369 69,998 73,043 77,302 73,860 83,386 1.20%
  YoY % 8.75% 17.67% -4.17% -5.51% 4.66% -11.42% -
  Horiz. % 107.42% 98.78% 83.94% 87.60% 92.70% 88.58% 100.00%
Net Worth 85,381 98,700 112,151 112,011 98,609 98,935 95,550 -1.86%
  YoY % -13.49% -11.99% 0.13% 13.59% -0.33% 3.54% -
  Horiz. % 89.36% 103.30% 117.37% 117.23% 103.20% 103.54% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 5,516 4,013 8,312 8,960 4,996 7,387 3,480 7.97%
  YoY % 37.45% -51.71% -7.24% 79.35% -32.37% 112.23% -
  Horiz. % 158.50% 115.31% 238.81% 257.44% 143.54% 212.23% 100.00%
Div Payout % - % - % 98.43 % 56.55 % 63.87 % 80.00 % 182.05 % -
  YoY % 0.00% 0.00% 74.06% -11.46% -20.16% -56.06% -
  Horiz. % 0.00% 0.00% 54.07% 31.06% 35.08% 43.94% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 85,381 98,700 112,151 112,011 98,609 98,935 95,550 -1.86%
  YoY % -13.49% -11.99% 0.13% 13.59% -0.33% 3.54% -
  Horiz. % 89.36% 103.30% 117.37% 117.23% 103.20% 103.54% 100.00%
NOSH 656,780 658,000 659,714 658,888 657,394 659,571 682,500 -0.64%
  YoY % -0.19% -0.26% 0.13% 0.23% -0.33% -3.36% -
  Horiz. % 96.23% 96.41% 96.66% 96.54% 96.32% 96.64% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -2.49 % -2.28 % 16.66 % 24.55 % 13.51 % 16.82 % 0.67 % -
  YoY % -9.21% -113.69% -32.14% 81.72% -19.68% 2,410.45% -
  Horiz. % -371.64% -340.30% 2,486.57% 3,664.18% 2,016.42% 2,510.45% 100.00%
ROE -8.67 % -2.33 % 7.53 % 14.15 % 7.93 % 9.33 % 2.00 % -
  YoY % -272.10% -130.94% -46.78% 78.44% -15.01% 366.50% -
  Horiz. % -433.50% -116.50% 376.50% 707.50% 396.50% 466.50% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 13.31 12.24 12.73 14.69 13.60 13.46 12.30 1.32%
  YoY % 8.74% -3.85% -13.34% 8.01% 1.04% 9.43% -
  Horiz. % 108.21% 99.51% 103.50% 119.43% 110.57% 109.43% 100.00%
EPS -0.33 -0.35 1.28 2.41 1.19 1.40 0.29 -
  YoY % 5.71% -127.34% -46.89% 102.52% -15.00% 382.76% -
  Horiz. % -113.79% -120.69% 441.38% 831.03% 410.34% 482.76% 100.00%
DPS 0.84 0.61 1.26 1.36 0.76 1.12 0.51 8.66%
  YoY % 37.70% -51.59% -7.35% 78.95% -32.14% 119.61% -
  Horiz. % 164.71% 119.61% 247.06% 266.67% 149.02% 219.61% 100.00%
NAPS 0.1300 0.1500 0.1700 0.1700 0.1500 0.1500 0.1400 -1.23%
  YoY % -13.33% -11.76% 0.00% 13.33% 0.00% 7.14% -
  Horiz. % 92.86% 107.14% 121.43% 121.43% 107.14% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 13.28 12.24 12.76 14.71 13.58 13.49 12.76 0.67%
  YoY % 8.50% -4.08% -13.26% 8.32% 0.67% 5.72% -
  Horiz. % 104.08% 95.92% 100.00% 115.28% 106.43% 105.72% 100.00%
EPS -1.13 -0.35 1.28 2.41 1.19 1.40 0.29 -
  YoY % -222.86% -127.34% -46.89% 102.52% -15.00% 382.76% -
  Horiz. % -389.66% -120.69% 441.38% 831.03% 410.34% 482.76% 100.00%
DPS 0.84 0.61 1.26 1.36 0.76 1.12 0.53 7.97%
  YoY % 37.70% -51.59% -7.35% 78.95% -32.14% 111.32% -
  Horiz. % 158.49% 115.09% 237.74% 256.60% 143.40% 211.32% 100.00%
NAPS 0.1298 0.1500 0.1704 0.1702 0.1499 0.1504 0.1452 -1.85%
  YoY % -13.47% -11.97% 0.12% 13.54% -0.33% 3.58% -
  Horiz. % 89.39% 103.31% 117.36% 117.22% 103.24% 103.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.1400 0.1900 0.2050 0.1700 0.1600 0.2200 0.2800 -
P/RPS 1.05 1.55 1.61 1.16 1.18 1.63 2.28 -12.11%
  YoY % -32.26% -3.73% 38.79% -1.69% -27.61% -28.51% -
  Horiz. % 46.05% 67.98% 70.61% 50.88% 51.75% 71.49% 100.00%
P/EPS -12.42 -54.29 16.01 7.07 13.45 15.71 99.95 -
  YoY % 77.12% -439.10% 126.45% -47.43% -14.39% -84.28% -
  Horiz. % -12.43% -54.32% 16.02% 7.07% 13.46% 15.72% 100.00%
EY -8.05 -1.84 6.24 14.15 7.44 6.36 1.00 -
  YoY % -337.50% -129.49% -55.90% 90.19% 16.98% 536.00% -
  Horiz. % -805.00% -184.00% 624.00% 1,415.00% 744.00% 636.00% 100.00%
DY 6.00 3.21 6.15 8.00 4.75 5.09 1.82 21.97%
  YoY % 86.92% -47.80% -23.12% 68.42% -6.68% 179.67% -
  Horiz. % 329.67% 176.37% 337.91% 439.56% 260.99% 279.67% 100.00%
P/NAPS 1.08 1.27 1.21 1.00 1.07 1.47 2.00 -9.75%
  YoY % -14.96% 4.96% 21.00% -6.54% -27.21% -26.50% -
  Horiz. % 54.00% 63.50% 60.50% 50.00% 53.50% 73.50% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 02/03/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.1700 0.1800 0.2100 0.2150 0.1350 0.2200 0.2600 -
P/RPS 1.28 1.47 1.65 1.46 0.99 1.63 2.11 -7.99%
  YoY % -12.93% -10.91% 13.01% 47.47% -39.26% -22.75% -
  Horiz. % 60.66% 69.67% 78.20% 69.19% 46.92% 77.25% 100.00%
P/EPS -15.08 -51.43 16.40 8.94 11.34 15.71 92.81 -
  YoY % 70.68% -413.60% 83.45% -21.16% -27.82% -83.07% -
  Horiz. % -16.25% -55.41% 17.67% 9.63% 12.22% 16.93% 100.00%
EY -6.63 -1.94 6.10 11.19 8.81 6.36 1.08 -
  YoY % -241.75% -131.80% -45.49% 27.01% 38.52% 488.89% -
  Horiz. % -613.89% -179.63% 564.81% 1,036.11% 815.74% 588.89% 100.00%
DY 4.94 3.39 6.00 6.33 5.63 5.09 1.96 16.64%
  YoY % 45.72% -43.50% -5.21% 12.43% 10.61% 159.69% -
  Horiz. % 252.04% 172.96% 306.12% 322.96% 287.24% 259.69% 100.00%
P/NAPS 1.31 1.20 1.24 1.26 0.90 1.47 1.86 -5.67%
  YoY % 9.17% -3.23% -1.59% 40.00% -38.78% -20.97% -
  Horiz. % 70.43% 64.52% 66.67% 67.74% 48.39% 79.03% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers