Highlights

[PICORP] YoY Annualized Quarter Result on 2013-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -13.70%    YoY -     17.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 83,508 81,280 82,602 90,506 96,300 81,904 79,736 0.77%
  YoY % 2.74% -1.60% -8.73% -6.02% 17.58% 2.72% -
  Horiz. % 104.73% 101.94% 103.59% 113.51% 120.77% 102.72% 100.00%
PBT 9,642 24,888 19,076 32,378 28,102 25,316 -434 -
  YoY % -61.26% 30.47% -41.08% 15.22% 11.00% 5,933.18% -
  Horiz. % -2,221.66% -5,734.56% -4,395.39% -7,460.37% -6,475.12% -5,833.18% 100.00%
Tax -7,868 -8,288 -9,162 -6,370 -8,014 -7,788 -6,252 3.90%
  YoY % 5.07% 9.54% -43.83% 20.51% -2.90% -24.57% -
  Horiz. % 125.85% 132.57% 146.55% 101.89% 128.18% 124.57% 100.00%
NP 1,774 16,600 9,914 26,008 20,088 17,528 -6,686 -
  YoY % -89.31% 67.44% -61.88% 29.47% 14.61% 362.16% -
  Horiz. % -26.53% -248.28% -148.28% -388.99% -300.45% -262.16% 100.00%
NP to SH -4,354 9,892 5,574 16,846 14,392 12,582 -1,180 24.28%
  YoY % -144.02% 77.47% -66.91% 17.05% 14.39% 1,166.27% -
  Horiz. % 368.98% -838.31% -472.37% -1,427.63% -1,219.66% -1,066.27% 100.00%
Tax Rate 81.60 % 33.30 % 48.03 % 19.67 % 28.52 % 30.76 % - % -
  YoY % 145.05% -30.67% 144.18% -31.03% -7.28% 0.00% -
  Horiz. % 265.28% 108.26% 156.14% 63.95% 92.72% 100.00% -
Total Cost 81,734 64,680 72,688 64,498 76,212 64,376 86,422 -0.92%
  YoY % 26.37% -11.02% 12.70% -15.37% 18.39% -25.51% -
  Horiz. % 94.58% 74.84% 84.11% 74.63% 88.19% 74.49% 100.00%
Net Worth 92,357 118,704 112,807 111,867 105,629 91,743 85,222 1.35%
  YoY % -22.20% 5.23% 0.84% 5.91% 15.14% 7.65% -
  Horiz. % 108.37% 139.29% 132.37% 131.27% 123.95% 107.65% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 3,034 5,011 - 17,898 - - 5,375 -9.08%
  YoY % -39.45% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.45% 93.24% 0.00% 332.97% 0.00% 0.00% 100.00%
Div Payout % - % 50.67 % - % 106.25 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 47.69% 0.00% 100.00% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 92,357 118,704 112,807 111,867 105,629 91,743 85,222 1.35%
  YoY % -22.20% 5.23% 0.84% 5.91% 15.14% 7.65% -
  Horiz. % 108.37% 139.29% 132.37% 131.27% 123.95% 107.65% 100.00%
NOSH 659,696 659,466 663,571 658,046 660,183 655,312 655,555 0.10%
  YoY % 0.03% -0.62% 0.84% -0.32% 0.74% -0.04% -
  Horiz. % 100.63% 100.60% 101.22% 100.38% 100.71% 99.96% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.12 % 20.42 % 12.00 % 28.74 % 20.86 % 21.40 % -8.39 % -
  YoY % -89.62% 70.17% -58.25% 37.78% -2.52% 355.07% -
  Horiz. % -25.27% -243.38% -143.03% -342.55% -248.63% -255.07% 100.00%
ROE -4.71 % 8.33 % 4.94 % 15.06 % 13.63 % 13.71 % -1.38 % 22.68%
  YoY % -156.54% 68.62% -67.20% 10.49% -0.58% 1,093.48% -
  Horiz. % 341.30% -603.62% -357.97% -1,091.30% -987.68% -993.48% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 12.66 12.33 12.45 13.75 14.59 12.50 12.16 0.67%
  YoY % 2.68% -0.96% -9.45% -5.76% 16.72% 2.80% -
  Horiz. % 104.11% 101.40% 102.38% 113.08% 119.98% 102.80% 100.00%
EPS -0.66 1.50 0.84 2.56 2.18 1.92 -0.18 24.15%
  YoY % -144.00% 78.57% -67.19% 17.43% 13.54% 1,166.67% -
  Horiz. % 366.67% -833.33% -466.67% -1,422.22% -1,211.11% -1,066.67% 100.00%
DPS 0.46 0.76 0.00 2.72 0.00 0.00 0.82 -9.18%
  YoY % -39.47% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.10% 92.68% 0.00% 331.71% 0.00% 0.00% 100.00%
NAPS 0.1400 0.1800 0.1700 0.1700 0.1600 0.1400 0.1300 1.24%
  YoY % -22.22% 5.88% 0.00% 6.25% 14.29% 7.69% -
  Horiz. % 107.69% 138.46% 130.77% 130.77% 123.08% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 12.69 12.35 12.55 13.75 14.64 12.45 12.12 0.77%
  YoY % 2.75% -1.59% -8.73% -6.08% 17.59% 2.72% -
  Horiz. % 104.70% 101.90% 103.55% 113.45% 120.79% 102.72% 100.00%
EPS -0.66 1.50 0.85 2.56 2.19 1.91 -0.18 24.15%
  YoY % -144.00% 76.47% -66.80% 16.89% 14.66% 1,161.11% -
  Horiz. % 366.67% -833.33% -472.22% -1,422.22% -1,216.67% -1,061.11% 100.00%
DPS 0.46 0.76 0.00 2.72 0.00 0.00 0.82 -9.18%
  YoY % -39.47% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.10% 92.68% 0.00% 331.71% 0.00% 0.00% 100.00%
NAPS 0.1404 0.1804 0.1714 0.1700 0.1605 0.1394 0.1295 1.35%
  YoY % -22.17% 5.25% 0.82% 5.92% 15.14% 7.64% -
  Horiz. % 108.42% 139.31% 132.36% 131.27% 123.94% 107.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.1450 0.2250 0.2650 0.1400 0.1700 0.2300 0.2500 -
P/RPS 1.15 1.83 2.13 1.02 1.17 1.84 2.06 -9.25%
  YoY % -37.16% -14.08% 108.82% -12.82% -36.41% -10.68% -
  Horiz. % 55.83% 88.83% 103.40% 49.51% 56.80% 89.32% 100.00%
P/EPS -21.97 15.00 31.55 5.47 7.80 11.98 -138.89 -26.44%
  YoY % -246.47% -52.46% 476.78% -29.87% -34.89% 108.63% -
  Horiz. % 15.82% -10.80% -22.72% -3.94% -5.62% -8.63% 100.00%
EY -4.55 6.67 3.17 18.29 12.82 8.35 -0.72 35.93%
  YoY % -168.22% 110.41% -82.67% 42.67% 53.53% 1,259.72% -
  Horiz. % 631.94% -926.39% -440.28% -2,540.28% -1,780.56% -1,159.72% 100.00%
DY 3.17 3.38 0.00 19.43 0.00 0.00 3.28 -0.57%
  YoY % -6.21% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.65% 103.05% 0.00% 592.38% 0.00% 0.00% 100.00%
P/NAPS 1.04 1.25 1.56 0.82 1.06 1.64 1.92 -9.71%
  YoY % -16.80% -19.87% 90.24% -22.64% -35.37% -14.58% -
  Horiz. % 54.17% 65.10% 81.25% 42.71% 55.21% 85.42% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 24/08/15 26/08/14 30/08/13 30/08/12 18/08/11 16/08/10 -
Price 0.1500 0.1950 0.2550 0.1400 0.1700 0.1700 0.2300 -
P/RPS 1.18 1.58 2.05 1.02 1.17 1.36 1.89 -7.54%
  YoY % -25.32% -22.93% 100.98% -12.82% -13.97% -28.04% -
  Horiz. % 62.43% 83.60% 108.47% 53.97% 61.90% 71.96% 100.00%
P/EPS -22.73 13.00 30.36 5.47 7.80 8.85 -127.78 -24.99%
  YoY % -274.85% -57.18% 455.03% -29.87% -11.86% 106.93% -
  Horiz. % 17.79% -10.17% -23.76% -4.28% -6.10% -6.93% 100.00%
EY -4.40 7.69 3.29 18.29 12.82 11.29 -0.78 33.39%
  YoY % -157.22% 133.74% -82.01% 42.67% 13.55% 1,547.44% -
  Horiz. % 564.10% -985.90% -421.79% -2,344.87% -1,643.59% -1,447.44% 100.00%
DY 3.07 3.90 0.00 19.43 0.00 0.00 3.57 -2.48%
  YoY % -21.28% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.99% 109.24% 0.00% 544.26% 0.00% 0.00% 100.00%
P/NAPS 1.07 1.08 1.50 0.82 1.06 1.21 1.77 -8.04%
  YoY % -0.93% -28.00% 82.93% -22.64% -12.40% -31.64% -
  Horiz. % 60.45% 61.02% 84.75% 46.33% 59.89% 68.36% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Jaks Resources - An excellent joint venture deal with CPECC DK66
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
Partners & Brokers