Highlights

[PICORP] YoY Annualized Quarter Result on 2010-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 16-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -107.00%    YoY -     -108.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 90,506 96,300 81,904 79,736 70,046 61,486 57,446 7.86%
  YoY % -6.02% 17.58% 2.72% 13.83% 13.92% 7.03% -
  Horiz. % 157.55% 167.64% 142.58% 138.80% 121.93% 107.03% 100.00%
PBT 32,378 28,102 25,316 -434 23,924 20,136 22,866 5.96%
  YoY % 15.22% 11.00% 5,933.18% -101.81% 18.81% -11.94% -
  Horiz. % 141.60% 122.90% 110.71% -1.90% 104.63% 88.06% 100.00%
Tax -6,370 -8,014 -7,788 -6,252 -6,634 -6,294 -5,996 1.01%
  YoY % 20.51% -2.90% -24.57% 5.76% -5.40% -4.97% -
  Horiz. % 106.24% 133.66% 129.89% 104.27% 110.64% 104.97% 100.00%
NP 26,008 20,088 17,528 -6,686 17,290 13,842 16,870 7.47%
  YoY % 29.47% 14.61% 362.16% -138.67% 24.91% -17.95% -
  Horiz. % 154.17% 119.08% 103.90% -39.63% 102.49% 82.05% 100.00%
NP to SH 16,846 14,392 12,582 -1,180 13,142 10,700 12,856 4.60%
  YoY % 17.05% 14.39% 1,166.27% -108.98% 22.82% -16.77% -
  Horiz. % 131.04% 111.95% 97.87% -9.18% 102.22% 83.23% 100.00%
Tax Rate 19.67 % 28.52 % 30.76 % - % 27.73 % 31.26 % 26.22 % -4.67%
  YoY % -31.03% -7.28% 0.00% 0.00% -11.29% 19.22% -
  Horiz. % 75.02% 108.77% 117.32% 0.00% 105.76% 119.22% 100.00%
Total Cost 64,498 76,212 64,376 86,422 52,756 47,644 40,576 8.02%
  YoY % -15.37% 18.39% -25.51% 63.81% 10.73% 17.42% -
  Horiz. % 158.96% 187.83% 158.66% 212.99% 130.02% 117.42% 100.00%
Net Worth 111,867 105,629 91,743 85,222 85,422 79,259 74,241 7.07%
  YoY % 5.91% 15.14% 7.65% -0.24% 7.78% 6.76% -
  Horiz. % 150.68% 142.28% 123.57% 114.79% 115.06% 106.76% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 17,898 - - 5,375 16,690 16,248 7,048 16.79%
  YoY % 0.00% 0.00% 0.00% -67.79% 2.72% 130.53% -
  Horiz. % 253.95% 0.00% 0.00% 76.27% 236.80% 230.53% 100.00%
Div Payout % 106.25 % - % - % - % 127.00 % 151.85 % 54.82 % 11.65%
  YoY % 0.00% 0.00% 0.00% 0.00% -16.36% 177.00% -
  Horiz. % 193.82% 0.00% 0.00% 0.00% 231.67% 277.00% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 111,867 105,629 91,743 85,222 85,422 79,259 74,241 7.07%
  YoY % 5.91% 15.14% 7.65% -0.24% 7.78% 6.76% -
  Horiz. % 150.68% 142.28% 123.57% 114.79% 115.06% 106.76% 100.00%
NOSH 658,046 660,183 655,312 655,555 657,100 660,493 93,976 38.28%
  YoY % -0.32% 0.74% -0.04% -0.24% -0.51% 602.83% -
  Horiz. % 700.22% 702.50% 697.31% 697.57% 699.22% 702.83% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 28.74 % 20.86 % 21.40 % -8.39 % 24.68 % 22.51 % 29.37 % -0.36%
  YoY % 37.78% -2.52% 355.07% -134.00% 9.64% -23.36% -
  Horiz. % 97.85% 71.02% 72.86% -28.57% 84.03% 76.64% 100.00%
ROE 15.06 % 13.63 % 13.71 % -1.38 % 15.38 % 13.50 % 17.32 % -2.30%
  YoY % 10.49% -0.58% 1,093.48% -108.97% 13.93% -22.06% -
  Horiz. % 86.95% 78.70% 79.16% -7.97% 88.80% 77.94% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 13.75 14.59 12.50 12.16 10.66 9.31 61.13 -22.00%
  YoY % -5.76% 16.72% 2.80% 14.07% 14.50% -84.77% -
  Horiz. % 22.49% 23.87% 20.45% 19.89% 17.44% 15.23% 100.00%
EPS 2.56 2.18 1.92 -0.18 2.00 1.62 13.68 -24.35%
  YoY % 17.43% 13.54% 1,166.67% -109.00% 23.46% -88.16% -
  Horiz. % 18.71% 15.94% 14.04% -1.32% 14.62% 11.84% 100.00%
DPS 2.72 0.00 0.00 0.82 2.54 2.46 7.50 -15.54%
  YoY % 0.00% 0.00% 0.00% -67.72% 3.25% -67.20% -
  Horiz. % 36.27% 0.00% 0.00% 10.93% 33.87% 32.80% 100.00%
NAPS 0.1700 0.1600 0.1400 0.1300 0.1300 0.1200 0.7900 -22.57%
  YoY % 6.25% 14.29% 7.69% 0.00% 8.33% -84.81% -
  Horiz. % 21.52% 20.25% 17.72% 16.46% 16.46% 15.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 13.75 14.64 12.45 12.12 10.65 9.34 8.73 7.86%
  YoY % -6.08% 17.59% 2.72% 13.80% 14.03% 6.99% -
  Horiz. % 157.50% 167.70% 142.61% 138.83% 121.99% 106.99% 100.00%
EPS 2.56 2.19 1.91 -0.18 2.00 1.63 1.95 4.64%
  YoY % 16.89% 14.66% 1,161.11% -109.00% 22.70% -16.41% -
  Horiz. % 131.28% 112.31% 97.95% -9.23% 102.56% 83.59% 100.00%
DPS 2.72 0.00 0.00 0.82 2.54 2.47 1.07 16.81%
  YoY % 0.00% 0.00% 0.00% -67.72% 2.83% 130.84% -
  Horiz. % 254.21% 0.00% 0.00% 76.64% 237.38% 230.84% 100.00%
NAPS 0.1700 0.1605 0.1394 0.1295 0.1298 0.1205 0.1128 7.07%
  YoY % 5.92% 15.14% 7.64% -0.23% 7.72% 6.83% -
  Horiz. % 150.71% 142.29% 123.58% 114.80% 115.07% 106.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.1400 0.1700 0.2300 0.2500 0.3600 0.7100 0.3600 -
P/RPS 1.02 1.17 1.84 2.06 3.38 7.63 0.59 9.54%
  YoY % -12.82% -36.41% -10.68% -39.05% -55.70% 1,193.22% -
  Horiz. % 172.88% 198.31% 311.86% 349.15% 572.88% 1,293.22% 100.00%
P/EPS 5.47 7.80 11.98 -138.89 18.00 43.83 2.63 12.97%
  YoY % -29.87% -34.89% 108.63% -871.61% -58.93% 1,566.54% -
  Horiz. % 207.98% 296.58% 455.51% -5,280.99% 684.41% 1,666.54% 100.00%
EY 18.29 12.82 8.35 -0.72 5.56 2.28 38.00 -11.46%
  YoY % 42.67% 53.53% 1,259.72% -112.95% 143.86% -94.00% -
  Horiz. % 48.13% 33.74% 21.97% -1.89% 14.63% 6.00% 100.00%
DY 19.43 0.00 0.00 3.28 7.06 3.46 20.83 -1.15%
  YoY % 0.00% 0.00% 0.00% -53.54% 104.05% -83.39% -
  Horiz. % 93.28% 0.00% 0.00% 15.75% 33.89% 16.61% 100.00%
P/NAPS 0.82 1.06 1.64 1.92 2.77 5.92 0.46 10.10%
  YoY % -22.64% -35.37% -14.58% -30.69% -53.21% 1,186.96% -
  Horiz. % 178.26% 230.43% 356.52% 417.39% 602.17% 1,286.96% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 30/08/12 18/08/11 16/08/10 04/08/09 22/08/08 17/08/07 -
Price 0.1400 0.1700 0.1700 0.2300 0.3500 0.5600 0.4100 -
P/RPS 1.02 1.17 1.36 1.89 3.28 6.02 0.67 7.25%
  YoY % -12.82% -13.97% -28.04% -42.38% -45.51% 798.51% -
  Horiz. % 152.24% 174.63% 202.99% 282.09% 489.55% 898.51% 100.00%
P/EPS 5.47 7.80 8.85 -127.78 17.50 34.57 3.00 10.52%
  YoY % -29.87% -11.86% 106.93% -830.17% -49.38% 1,052.33% -
  Horiz. % 182.33% 260.00% 295.00% -4,259.33% 583.33% 1,152.33% 100.00%
EY 18.29 12.82 11.29 -0.78 5.71 2.89 33.37 -9.53%
  YoY % 42.67% 13.55% 1,547.44% -113.66% 97.58% -91.34% -
  Horiz. % 54.81% 38.42% 33.83% -2.34% 17.11% 8.66% 100.00%
DY 19.43 0.00 0.00 3.57 7.26 4.39 18.29 1.01%
  YoY % 0.00% 0.00% 0.00% -50.83% 65.38% -76.00% -
  Horiz. % 106.23% 0.00% 0.00% 19.52% 39.69% 24.00% 100.00%
P/NAPS 0.82 1.06 1.21 1.77 2.69 4.67 0.52 7.88%
  YoY % -22.64% -12.40% -31.64% -34.20% -42.40% 798.08% -
  Horiz. % 157.69% 203.85% 232.69% 340.38% 517.31% 898.08% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers