Highlights

[PICORP] YoY Annualized Quarter Result on 2011-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 18-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -15.63%    YoY -     1,166.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 82,602 90,506 96,300 81,904 79,736 70,046 61,486 5.04%
  YoY % -8.73% -6.02% 17.58% 2.72% 13.83% 13.92% -
  Horiz. % 134.34% 147.20% 156.62% 133.21% 129.68% 113.92% 100.00%
PBT 19,076 32,378 28,102 25,316 -434 23,924 20,136 -0.90%
  YoY % -41.08% 15.22% 11.00% 5,933.18% -101.81% 18.81% -
  Horiz. % 94.74% 160.80% 139.56% 125.73% -2.16% 118.81% 100.00%
Tax -9,162 -6,370 -8,014 -7,788 -6,252 -6,634 -6,294 6.45%
  YoY % -43.83% 20.51% -2.90% -24.57% 5.76% -5.40% -
  Horiz. % 145.57% 101.21% 127.33% 123.74% 99.33% 105.40% 100.00%
NP 9,914 26,008 20,088 17,528 -6,686 17,290 13,842 -5.41%
  YoY % -61.88% 29.47% 14.61% 362.16% -138.67% 24.91% -
  Horiz. % 71.62% 187.89% 145.12% 126.63% -48.30% 124.91% 100.00%
NP to SH 5,574 16,846 14,392 12,582 -1,180 13,142 10,700 -10.29%
  YoY % -66.91% 17.05% 14.39% 1,166.27% -108.98% 22.82% -
  Horiz. % 52.09% 157.44% 134.50% 117.59% -11.03% 122.82% 100.00%
Tax Rate 48.03 % 19.67 % 28.52 % 30.76 % - % 27.73 % 31.26 % 7.42%
  YoY % 144.18% -31.03% -7.28% 0.00% 0.00% -11.29% -
  Horiz. % 153.65% 62.92% 91.23% 98.40% 0.00% 88.71% 100.00%
Total Cost 72,688 64,498 76,212 64,376 86,422 52,756 47,644 7.29%
  YoY % 12.70% -15.37% 18.39% -25.51% 63.81% 10.73% -
  Horiz. % 152.56% 135.37% 159.96% 135.12% 181.39% 110.73% 100.00%
Net Worth 112,807 111,867 105,629 91,743 85,222 85,422 79,259 6.06%
  YoY % 0.84% 5.91% 15.14% 7.65% -0.24% 7.78% -
  Horiz. % 142.33% 141.14% 133.27% 115.75% 107.52% 107.78% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - 17,898 - - 5,375 16,690 16,248 -
  YoY % 0.00% 0.00% 0.00% 0.00% -67.79% 2.72% -
  Horiz. % 0.00% 110.16% 0.00% 0.00% 33.08% 102.72% 100.00%
Div Payout % - % 106.25 % - % - % - % 127.00 % 151.85 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -16.36% -
  Horiz. % 0.00% 69.97% 0.00% 0.00% 0.00% 83.64% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 112,807 111,867 105,629 91,743 85,222 85,422 79,259 6.06%
  YoY % 0.84% 5.91% 15.14% 7.65% -0.24% 7.78% -
  Horiz. % 142.33% 141.14% 133.27% 115.75% 107.52% 107.78% 100.00%
NOSH 663,571 658,046 660,183 655,312 655,555 657,100 660,493 0.08%
  YoY % 0.84% -0.32% 0.74% -0.04% -0.24% -0.51% -
  Horiz. % 100.47% 99.63% 99.95% 99.22% 99.25% 99.49% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 12.00 % 28.74 % 20.86 % 21.40 % -8.39 % 24.68 % 22.51 % -9.95%
  YoY % -58.25% 37.78% -2.52% 355.07% -134.00% 9.64% -
  Horiz. % 53.31% 127.68% 92.67% 95.07% -37.27% 109.64% 100.00%
ROE 4.94 % 15.06 % 13.63 % 13.71 % -1.38 % 15.38 % 13.50 % -15.42%
  YoY % -67.20% 10.49% -0.58% 1,093.48% -108.97% 13.93% -
  Horiz. % 36.59% 111.56% 100.96% 101.56% -10.22% 113.93% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 12.45 13.75 14.59 12.50 12.16 10.66 9.31 4.96%
  YoY % -9.45% -5.76% 16.72% 2.80% 14.07% 14.50% -
  Horiz. % 133.73% 147.69% 156.71% 134.26% 130.61% 114.50% 100.00%
EPS 0.84 2.56 2.18 1.92 -0.18 2.00 1.62 -10.36%
  YoY % -67.19% 17.43% 13.54% 1,166.67% -109.00% 23.46% -
  Horiz. % 51.85% 158.02% 134.57% 118.52% -11.11% 123.46% 100.00%
DPS 0.00 2.72 0.00 0.00 0.82 2.54 2.46 -
  YoY % 0.00% 0.00% 0.00% 0.00% -67.72% 3.25% -
  Horiz. % 0.00% 110.57% 0.00% 0.00% 33.33% 103.25% 100.00%
NAPS 0.1700 0.1700 0.1600 0.1400 0.1300 0.1300 0.1200 5.97%
  YoY % 0.00% 6.25% 14.29% 7.69% 0.00% 8.33% -
  Horiz. % 141.67% 141.67% 133.33% 116.67% 108.33% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 12.55 13.75 14.64 12.45 12.12 10.65 9.34 5.04%
  YoY % -8.73% -6.08% 17.59% 2.72% 13.80% 14.03% -
  Horiz. % 134.37% 147.22% 156.75% 133.30% 129.76% 114.03% 100.00%
EPS 0.85 2.56 2.19 1.91 -0.18 2.00 1.63 -10.28%
  YoY % -66.80% 16.89% 14.66% 1,161.11% -109.00% 22.70% -
  Horiz. % 52.15% 157.06% 134.36% 117.18% -11.04% 122.70% 100.00%
DPS 0.00 2.72 0.00 0.00 0.82 2.54 2.47 -
  YoY % 0.00% 0.00% 0.00% 0.00% -67.72% 2.83% -
  Horiz. % 0.00% 110.12% 0.00% 0.00% 33.20% 102.83% 100.00%
NAPS 0.1714 0.1700 0.1605 0.1394 0.1295 0.1298 0.1205 6.05%
  YoY % 0.82% 5.92% 15.14% 7.64% -0.23% 7.72% -
  Horiz. % 142.24% 141.08% 133.20% 115.68% 107.47% 107.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.2650 0.1400 0.1700 0.2300 0.2500 0.3600 0.7100 -
P/RPS 2.13 1.02 1.17 1.84 2.06 3.38 7.63 -19.15%
  YoY % 108.82% -12.82% -36.41% -10.68% -39.05% -55.70% -
  Horiz. % 27.92% 13.37% 15.33% 24.12% 27.00% 44.30% 100.00%
P/EPS 31.55 5.47 7.80 11.98 -138.89 18.00 43.83 -5.33%
  YoY % 476.78% -29.87% -34.89% 108.63% -871.61% -58.93% -
  Horiz. % 71.98% 12.48% 17.80% 27.33% -316.88% 41.07% 100.00%
EY 3.17 18.29 12.82 8.35 -0.72 5.56 2.28 5.64%
  YoY % -82.67% 42.67% 53.53% 1,259.72% -112.95% 143.86% -
  Horiz. % 139.04% 802.19% 562.28% 366.23% -31.58% 243.86% 100.00%
DY 0.00 19.43 0.00 0.00 3.28 7.06 3.46 -
  YoY % 0.00% 0.00% 0.00% 0.00% -53.54% 104.05% -
  Horiz. % 0.00% 561.56% 0.00% 0.00% 94.80% 204.05% 100.00%
P/NAPS 1.56 0.82 1.06 1.64 1.92 2.77 5.92 -19.92%
  YoY % 90.24% -22.64% -35.37% -14.58% -30.69% -53.21% -
  Horiz. % 26.35% 13.85% 17.91% 27.70% 32.43% 46.79% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 30/08/13 30/08/12 18/08/11 16/08/10 04/08/09 22/08/08 -
Price 0.2550 0.1400 0.1700 0.1700 0.2300 0.3500 0.5600 -
P/RPS 2.05 1.02 1.17 1.36 1.89 3.28 6.02 -16.43%
  YoY % 100.98% -12.82% -13.97% -28.04% -42.38% -45.51% -
  Horiz. % 34.05% 16.94% 19.44% 22.59% 31.40% 54.49% 100.00%
P/EPS 30.36 5.47 7.80 8.85 -127.78 17.50 34.57 -2.14%
  YoY % 455.03% -29.87% -11.86% 106.93% -830.17% -49.38% -
  Horiz. % 87.82% 15.82% 22.56% 25.60% -369.63% 50.62% 100.00%
EY 3.29 18.29 12.82 11.29 -0.78 5.71 2.89 2.18%
  YoY % -82.01% 42.67% 13.55% 1,547.44% -113.66% 97.58% -
  Horiz. % 113.84% 632.87% 443.60% 390.66% -26.99% 197.58% 100.00%
DY 0.00 19.43 0.00 0.00 3.57 7.26 4.39 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.83% 65.38% -
  Horiz. % 0.00% 442.60% 0.00% 0.00% 81.32% 165.38% 100.00%
P/NAPS 1.50 0.82 1.06 1.21 1.77 2.69 4.67 -17.24%
  YoY % 82.93% -22.64% -12.40% -31.64% -34.20% -42.40% -
  Horiz. % 32.12% 17.56% 22.70% 25.91% 37.90% 57.60% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers