Highlights

[PICORP] YoY Annualized Quarter Result on 2007-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     1.22%    YoY -     3.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 81,338 73,841 65,784 59,533 53,828 40,944 56,716 6.19%
  YoY % 10.15% 12.25% 10.50% 10.60% 31.47% -27.81% -
  Horiz. % 143.41% 130.19% 115.99% 104.97% 94.91% 72.19% 100.00%
PBT 2,700 23,429 22,216 23,542 22,017 15,360 16,213 -25.82%
  YoY % -88.48% 5.46% -5.64% 6.93% 43.34% -5.26% -
  Horiz. % 16.65% 144.51% 137.02% 145.21% 135.80% 94.74% 100.00%
Tax -6,602 -5,912 -7,436 -6,122 -6,210 -7,092 -5,957 1.73%
  YoY % -11.68% 20.49% -21.45% 1.42% 12.43% -19.05% -
  Horiz. % 110.83% 99.24% 124.82% 102.78% 104.25% 119.05% 100.00%
NP -3,902 17,517 14,780 17,420 15,806 8,268 10,256 -
  YoY % -122.28% 18.52% -15.15% 10.21% 91.18% -19.38% -
  Horiz. % -38.05% 170.80% 144.11% 169.85% 154.12% 80.62% 100.00%
NP to SH -1,430 13,334 11,544 13,013 12,625 8,268 10,256 -
  YoY % -110.73% 15.51% -11.29% 3.07% 52.70% -19.38% -
  Horiz. % -13.95% 130.02% 112.56% 126.89% 123.10% 80.62% 100.00%
Tax Rate 244.54 % 25.23 % 33.47 % 26.01 % 28.21 % 46.17 % 36.74 % 37.13%
  YoY % 869.24% -24.62% 28.68% -7.80% -38.90% 25.67% -
  Horiz. % 665.60% 68.67% 91.10% 70.79% 76.78% 125.67% 100.00%
Total Cost 85,241 56,324 51,004 42,113 38,021 32,676 46,460 10.64%
  YoY % 51.34% 10.43% 21.11% 10.76% 16.36% -29.67% -
  Horiz. % 183.47% 121.23% 109.78% 90.64% 81.84% 70.33% 100.00%
Net Worth 87,181 85,534 78,709 74,281 73,767 46,977 37,363 15.16%
  YoY % 1.92% 8.67% 5.96% 0.70% 57.03% 25.73% -
  Horiz. % 233.33% 228.93% 210.66% 198.81% 197.43% 125.73% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 3,666 11,141 10,756 9,954 8,387 3,332 - -
  YoY % -67.10% 3.57% 8.06% 18.68% 151.71% 0.00% -
  Horiz. % 110.02% 334.35% 322.81% 298.73% 251.71% 100.00% -
Div Payout % - % 83.55 % 93.18 % 76.49 % 66.43 % 40.30 % - % -
  YoY % 0.00% -10.33% 21.82% 15.14% 64.84% 0.00% -
  Horiz. % 0.00% 207.32% 231.22% 189.80% 164.84% 100.00% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 87,181 85,534 78,709 74,281 73,767 46,977 37,363 15.16%
  YoY % 1.92% 8.67% 5.96% 0.70% 57.03% 25.73% -
  Horiz. % 233.33% 228.93% 210.66% 198.81% 197.43% 125.73% 100.00%
NOSH 670,624 657,960 655,909 94,026 94,031 93,954 81,224 42.14%
  YoY % 1.92% 0.31% 597.58% -0.01% 0.08% 15.67% -
  Horiz. % 825.64% 810.05% 807.52% 115.76% 115.77% 115.67% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -4.80 % 23.72 % 22.47 % 29.26 % 29.37 % 20.19 % 18.08 % -
  YoY % -120.24% 5.56% -23.21% -0.37% 45.47% 11.67% -
  Horiz. % -26.55% 131.19% 124.28% 161.84% 162.44% 111.67% 100.00%
ROE -1.64 % 15.59 % 14.67 % 17.52 % 17.11 % 17.60 % 27.45 % -
  YoY % -110.52% 6.27% -16.27% 2.40% -2.78% -35.88% -
  Horiz. % -5.97% 56.79% 53.44% 63.83% 62.33% 64.12% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 12.13 11.22 10.03 63.32 57.24 43.58 69.83 -25.29%
  YoY % 8.11% 11.86% -84.16% 10.62% 31.34% -37.59% -
  Horiz. % 17.37% 16.07% 14.36% 90.68% 81.97% 62.41% 100.00%
EPS -0.21 2.03 1.76 13.84 13.43 8.80 12.63 -
  YoY % -110.34% 15.34% -87.28% 3.05% 52.61% -30.32% -
  Horiz. % -1.66% 16.07% 13.94% 109.58% 106.33% 69.68% 100.00%
DPS 0.55 1.69 1.64 10.59 8.92 3.55 0.00 -
  YoY % -67.46% 3.05% -84.51% 18.72% 151.27% 0.00% -
  Horiz. % 15.49% 47.61% 46.20% 298.31% 251.27% 100.00% -
NAPS 0.1300 0.1300 0.1200 0.7900 0.7845 0.5000 0.4600 -18.98%
  YoY % 0.00% 8.33% -84.81% 0.70% 56.90% 8.70% -
  Horiz. % 28.26% 28.26% 26.09% 171.74% 170.54% 108.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 12.36 11.22 10.00 9.05 8.18 6.22 8.62 6.19%
  YoY % 10.16% 12.20% 10.50% 10.64% 31.51% -27.84% -
  Horiz. % 143.39% 130.16% 116.01% 104.99% 94.90% 72.16% 100.00%
EPS -0.22 2.03 1.75 1.98 1.92 1.26 1.56 -
  YoY % -110.84% 16.00% -11.62% 3.13% 52.38% -19.23% -
  Horiz. % -14.10% 130.13% 112.18% 126.92% 123.08% 80.77% 100.00%
DPS 0.56 1.69 1.63 1.51 1.27 0.51 0.00 -
  YoY % -66.86% 3.68% 7.95% 18.90% 149.02% 0.00% -
  Horiz. % 109.80% 331.37% 319.61% 296.08% 249.02% 100.00% -
NAPS 0.1325 0.1300 0.1196 0.1129 0.1121 0.0714 0.0568 15.16%
  YoY % 1.92% 8.70% 5.93% 0.71% 57.00% 25.70% -
  Horiz. % 233.27% 228.87% 210.56% 198.77% 197.36% 125.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.2300 0.3200 0.5000 0.4600 0.2200 0.1400 0.0000 -
P/RPS 1.90 2.85 4.99 0.73 0.38 0.32 0.00 -
  YoY % -33.33% -42.89% 583.56% 92.11% 18.75% 0.00% -
  Horiz. % 593.75% 890.62% 1,559.38% 228.12% 118.75% 100.00% -
P/EPS -107.81 15.79 28.41 3.32 1.64 1.59 0.00 -
  YoY % -782.77% -44.42% 755.72% 102.44% 3.14% 0.00% -
  Horiz. % -6,780.50% 993.08% 1,786.79% 208.81% 103.14% 100.00% -
EY -0.93 6.33 3.52 30.09 61.03 62.86 0.00 -
  YoY % -114.69% 79.83% -88.30% -50.70% -2.91% 0.00% -
  Horiz. % -1.48% 10.07% 5.60% 47.87% 97.09% 100.00% -
DY 2.38 5.29 3.28 23.01 40.55 25.33 0.00 -
  YoY % -55.01% 61.28% -85.75% -43.26% 60.09% 0.00% -
  Horiz. % 9.40% 20.88% 12.95% 90.84% 160.09% 100.00% -
P/NAPS 1.77 2.46 4.17 0.58 0.28 0.28 0.00 -
  YoY % -28.05% -41.01% 618.97% 107.14% 0.00% 0.00% -
  Horiz. % 632.14% 878.57% 1,489.29% 207.14% 100.00% 100.00% -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 13/11/09 06/11/08 28/11/07 22/11/06 16/11/05 23/12/04 -
Price 0.3000 0.3100 0.5000 0.5300 0.2400 0.1500 0.1400 -
P/RPS 2.47 2.76 4.99 0.84 0.42 0.34 0.20 52.01%
  YoY % -10.51% -44.69% 494.05% 100.00% 23.53% 70.00% -
  Horiz. % 1,235.00% 1,380.00% 2,495.00% 420.00% 210.00% 170.00% 100.00%
P/EPS -140.63 15.30 28.41 3.83 1.79 1.70 1.11 -
  YoY % -1,019.15% -46.15% 641.78% 113.97% 5.29% 53.15% -
  Horiz. % -12,669.37% 1,378.38% 2,559.46% 345.05% 161.26% 153.15% 100.00%
EY -0.71 6.54 3.52 26.11 55.94 58.67 90.19 -
  YoY % -110.86% 85.80% -86.52% -53.32% -4.65% -34.95% -
  Horiz. % -0.79% 7.25% 3.90% 28.95% 62.02% 65.05% 100.00%
DY 1.82 5.46 3.28 19.97 37.17 23.64 0.00 -
  YoY % -66.67% 66.46% -83.58% -46.27% 57.23% 0.00% -
  Horiz. % 7.70% 23.10% 13.87% 84.48% 157.23% 100.00% -
P/NAPS 2.31 2.38 4.17 0.67 0.31 0.30 0.30 40.50%
  YoY % -2.94% -42.93% 522.39% 116.13% 3.33% 0.00% -
  Horiz. % 770.00% 793.33% 1,390.00% 223.33% 103.33% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS