Highlights

[PICORP] YoY Annualized Quarter Result on 2009-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 04-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -17.59%    YoY -     22.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 96,300 81,904 79,736 70,046 61,486 57,446 51,700 10.91%
  YoY % 17.58% 2.72% 13.83% 13.92% 7.03% 11.11% -
  Horiz. % 186.27% 158.42% 154.23% 135.49% 118.93% 111.11% 100.00%
PBT 28,102 25,316 -434 23,924 20,136 22,866 21,492 4.57%
  YoY % 11.00% 5,933.18% -101.81% 18.81% -11.94% 6.39% -
  Horiz. % 130.76% 117.79% -2.02% 111.32% 93.69% 106.39% 100.00%
Tax -8,014 -7,788 -6,252 -6,634 -6,294 -5,996 -6,036 4.83%
  YoY % -2.90% -24.57% 5.76% -5.40% -4.97% 0.66% -
  Horiz. % 132.77% 129.03% 103.58% 109.91% 104.27% 99.34% 100.00%
NP 20,088 17,528 -6,686 17,290 13,842 16,870 15,456 4.46%
  YoY % 14.61% 362.16% -138.67% 24.91% -17.95% 9.15% -
  Horiz. % 129.97% 113.41% -43.26% 111.87% 89.56% 109.15% 100.00%
NP to SH 14,392 12,582 -1,180 13,142 10,700 12,856 12,510 2.36%
  YoY % 14.39% 1,166.27% -108.98% 22.82% -16.77% 2.77% -
  Horiz. % 115.04% 100.58% -9.43% 105.05% 85.53% 102.77% 100.00%
Tax Rate 28.52 % 30.76 % - % 27.73 % 31.26 % 26.22 % 28.08 % 0.26%
  YoY % -7.28% 0.00% 0.00% -11.29% 19.22% -6.62% -
  Horiz. % 101.57% 109.54% 0.00% 98.75% 111.32% 93.38% 100.00%
Total Cost 76,212 64,376 86,422 52,756 47,644 40,576 36,244 13.17%
  YoY % 18.39% -25.51% 63.81% 10.73% 17.42% 11.95% -
  Horiz. % 210.27% 177.62% 238.44% 145.56% 131.45% 111.95% 100.00%
Net Worth 105,629 91,743 85,222 85,422 79,259 74,241 72,426 6.49%
  YoY % 15.14% 7.65% -0.24% 7.78% 6.76% 2.51% -
  Horiz. % 145.84% 126.67% 117.67% 117.94% 109.43% 102.51% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 5,375 16,690 16,248 7,048 5,643 -
  YoY % 0.00% 0.00% -67.79% 2.72% 130.53% 24.89% -
  Horiz. % 0.00% 0.00% 95.25% 295.74% 287.90% 124.89% 100.00%
Div Payout % - % - % - % 127.00 % 151.85 % 54.82 % 45.11 % -
  YoY % 0.00% 0.00% 0.00% -16.36% 177.00% 21.53% -
  Horiz. % 0.00% 0.00% 0.00% 281.53% 336.62% 121.53% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 105,629 91,743 85,222 85,422 79,259 74,241 72,426 6.49%
  YoY % 15.14% 7.65% -0.24% 7.78% 6.76% 2.51% -
  Horiz. % 145.84% 126.67% 117.67% 117.94% 109.43% 102.51% 100.00%
NOSH 660,183 655,312 655,555 657,100 660,493 93,976 94,060 38.33%
  YoY % 0.74% -0.04% -0.24% -0.51% 602.83% -0.09% -
  Horiz. % 701.87% 696.70% 696.95% 698.60% 702.20% 99.91% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 20.86 % 21.40 % -8.39 % 24.68 % 22.51 % 29.37 % 29.90 % -5.82%
  YoY % -2.52% 355.07% -134.00% 9.64% -23.36% -1.77% -
  Horiz. % 69.77% 71.57% -28.06% 82.54% 75.28% 98.23% 100.00%
ROE 13.63 % 13.71 % -1.38 % 15.38 % 13.50 % 17.32 % 17.27 % -3.86%
  YoY % -0.58% 1,093.48% -108.97% 13.93% -22.06% 0.29% -
  Horiz. % 78.92% 79.39% -7.99% 89.06% 78.17% 100.29% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 14.59 12.50 12.16 10.66 9.31 61.13 54.96 -19.82%
  YoY % 16.72% 2.80% 14.07% 14.50% -84.77% 11.23% -
  Horiz. % 26.55% 22.74% 22.13% 19.40% 16.94% 111.23% 100.00%
EPS 2.18 1.92 -0.18 2.00 1.62 13.68 13.30 -26.00%
  YoY % 13.54% 1,166.67% -109.00% 23.46% -88.16% 2.86% -
  Horiz. % 16.39% 14.44% -1.35% 15.04% 12.18% 102.86% 100.00%
DPS 0.00 0.00 0.82 2.54 2.46 7.50 6.00 -
  YoY % 0.00% 0.00% -67.72% 3.25% -67.20% 25.00% -
  Horiz. % 0.00% 0.00% 13.67% 42.33% 41.00% 125.00% 100.00%
NAPS 0.1600 0.1400 0.1300 0.1300 0.1200 0.7900 0.7700 -23.02%
  YoY % 14.29% 7.69% 0.00% 8.33% -84.81% 2.60% -
  Horiz. % 20.78% 18.18% 16.88% 16.88% 15.58% 102.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 14.64 12.45 12.12 10.65 9.34 8.73 7.86 10.91%
  YoY % 17.59% 2.72% 13.80% 14.03% 6.99% 11.07% -
  Horiz. % 186.26% 158.40% 154.20% 135.50% 118.83% 111.07% 100.00%
EPS 2.19 1.91 -0.18 2.00 1.63 1.95 1.90 2.39%
  YoY % 14.66% 1,161.11% -109.00% 22.70% -16.41% 2.63% -
  Horiz. % 115.26% 100.53% -9.47% 105.26% 85.79% 102.63% 100.00%
DPS 0.00 0.00 0.82 2.54 2.47 1.07 0.86 -
  YoY % 0.00% 0.00% -67.72% 2.83% 130.84% 24.42% -
  Horiz. % 0.00% 0.00% 95.35% 295.35% 287.21% 124.42% 100.00%
NAPS 0.1605 0.1394 0.1295 0.1298 0.1205 0.1128 0.1101 6.48%
  YoY % 15.14% 7.64% -0.23% 7.72% 6.83% 2.45% -
  Horiz. % 145.78% 126.61% 117.62% 117.89% 109.45% 102.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.1700 0.2300 0.2500 0.3600 0.7100 0.3600 0.1900 -
P/RPS 1.17 1.84 2.06 3.38 7.63 0.59 0.35 22.26%
  YoY % -36.41% -10.68% -39.05% -55.70% 1,193.22% 68.57% -
  Horiz. % 334.29% 525.71% 588.57% 965.71% 2,180.00% 168.57% 100.00%
P/EPS 7.80 11.98 -138.89 18.00 43.83 2.63 1.43 32.64%
  YoY % -34.89% 108.63% -871.61% -58.93% 1,566.54% 83.92% -
  Horiz. % 545.45% 837.76% -9,712.59% 1,258.74% 3,065.04% 183.92% 100.00%
EY 12.82 8.35 -0.72 5.56 2.28 38.00 70.00 -24.62%
  YoY % 53.53% 1,259.72% -112.95% 143.86% -94.00% -45.71% -
  Horiz. % 18.31% 11.93% -1.03% 7.94% 3.26% 54.29% 100.00%
DY 0.00 0.00 3.28 7.06 3.46 20.83 31.58 -
  YoY % 0.00% 0.00% -53.54% 104.05% -83.39% -34.04% -
  Horiz. % 0.00% 0.00% 10.39% 22.36% 10.96% 65.96% 100.00%
P/NAPS 1.06 1.64 1.92 2.77 5.92 0.46 0.25 27.19%
  YoY % -35.37% -14.58% -30.69% -53.21% 1,186.96% 84.00% -
  Horiz. % 424.00% 656.00% 768.00% 1,108.00% 2,368.00% 184.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 18/08/11 16/08/10 04/08/09 22/08/08 17/08/07 07/08/06 -
Price 0.1700 0.1700 0.2300 0.3500 0.5600 0.4100 0.1900 -
P/RPS 1.17 1.36 1.89 3.28 6.02 0.67 0.35 22.26%
  YoY % -13.97% -28.04% -42.38% -45.51% 798.51% 91.43% -
  Horiz. % 334.29% 388.57% 540.00% 937.14% 1,720.00% 191.43% 100.00%
P/EPS 7.80 8.85 -127.78 17.50 34.57 3.00 1.43 32.64%
  YoY % -11.86% 106.93% -830.17% -49.38% 1,052.33% 109.79% -
  Horiz. % 545.45% 618.88% -8,935.66% 1,223.78% 2,417.48% 209.79% 100.00%
EY 12.82 11.29 -0.78 5.71 2.89 33.37 70.00 -24.62%
  YoY % 13.55% 1,547.44% -113.66% 97.58% -91.34% -52.33% -
  Horiz. % 18.31% 16.13% -1.11% 8.16% 4.13% 47.67% 100.00%
DY 0.00 0.00 3.57 7.26 4.39 18.29 31.58 -
  YoY % 0.00% 0.00% -50.83% 65.38% -76.00% -42.08% -
  Horiz. % 0.00% 0.00% 11.30% 22.99% 13.90% 57.92% 100.00%
P/NAPS 1.06 1.21 1.77 2.69 4.67 0.52 0.25 27.19%
  YoY % -12.40% -31.64% -34.20% -42.40% 798.08% 108.00% -
  Horiz. % 424.00% 484.00% 708.00% 1,076.00% 1,868.00% 208.00% 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.
 


 

308  386  539  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.035 
 HSI-C5P 0.27-0.03 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers