Highlights

[PICORP] YoY Annualized Quarter Result on 2008-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 06-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     7.89%    YoY -     -11.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 87,898 81,338 73,841 65,784 59,533 53,828 40,944 13.57%
  YoY % 8.07% 10.15% 12.25% 10.50% 10.60% 31.47% -
  Horiz. % 214.68% 198.66% 180.35% 160.67% 145.40% 131.47% 100.00%
PBT 25,697 2,700 23,429 22,216 23,542 22,017 15,360 8.95%
  YoY % 851.75% -88.48% 5.46% -5.64% 6.93% 43.34% -
  Horiz. % 167.30% 17.58% 152.53% 144.64% 153.27% 143.34% 100.00%
Tax -7,413 -6,602 -5,912 -7,436 -6,122 -6,210 -7,092 0.74%
  YoY % -12.28% -11.68% 20.49% -21.45% 1.42% 12.43% -
  Horiz. % 104.53% 93.10% 83.36% 104.85% 86.33% 87.57% 100.00%
NP 18,284 -3,902 17,517 14,780 17,420 15,806 8,268 14.14%
  YoY % 568.50% -122.28% 18.52% -15.15% 10.21% 91.18% -
  Horiz. % 221.14% -47.20% 211.87% 178.76% 210.69% 191.18% 100.00%
NP to SH 13,302 -1,430 13,334 11,544 13,013 12,625 8,268 8.24%
  YoY % 1,029.82% -110.73% 15.51% -11.29% 3.07% 52.70% -
  Horiz. % 160.89% -17.30% 161.28% 139.62% 157.39% 152.70% 100.00%
Tax Rate 28.85 % 244.54 % 25.23 % 33.47 % 26.01 % 28.21 % 46.17 % -7.53%
  YoY % -88.20% 869.24% -24.62% 28.68% -7.80% -38.90% -
  Horiz. % 62.49% 529.65% 54.65% 72.49% 56.34% 61.10% 100.00%
Total Cost 69,614 85,241 56,324 51,004 42,113 38,021 32,676 13.43%
  YoY % -18.33% 51.34% 10.43% 21.11% 10.76% 16.36% -
  Horiz. % 213.05% 260.87% 172.37% 156.09% 128.88% 116.36% 100.00%
Net Worth 98,441 87,181 85,534 78,709 74,281 73,767 46,977 13.12%
  YoY % 12.92% 1.92% 8.67% 5.96% 0.70% 57.03% -
  Horiz. % 209.55% 185.58% 182.08% 167.55% 158.12% 157.03% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 4,462 3,666 11,141 10,756 9,954 8,387 3,332 4.99%
  YoY % 21.73% -67.10% 3.57% 8.06% 18.68% 151.71% -
  Horiz. % 133.92% 110.02% 334.35% 322.81% 298.73% 251.71% 100.00%
Div Payout % 33.55 % - % 83.55 % 93.18 % 76.49 % 66.43 % 40.30 % -3.01%
  YoY % 0.00% 0.00% -10.33% 21.82% 15.14% 64.84% -
  Horiz. % 83.25% 0.00% 207.32% 231.22% 189.80% 164.84% 100.00%
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 98,441 87,181 85,534 78,709 74,281 73,767 46,977 13.12%
  YoY % 12.92% 1.92% 8.67% 5.96% 0.70% 57.03% -
  Horiz. % 209.55% 185.58% 182.08% 167.55% 158.12% 157.03% 100.00%
NOSH 656,274 670,624 657,960 655,909 94,026 94,031 93,954 38.24%
  YoY % -2.14% 1.92% 0.31% 597.58% -0.01% 0.08% -
  Horiz. % 698.50% 713.78% 700.30% 698.11% 100.08% 100.08% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 20.80 % -4.80 % 23.72 % 22.47 % 29.26 % 29.37 % 20.19 % 0.50%
  YoY % 533.33% -120.24% 5.56% -23.21% -0.37% 45.47% -
  Horiz. % 103.02% -23.77% 117.48% 111.29% 144.92% 145.47% 100.00%
ROE 13.51 % -1.64 % 15.59 % 14.67 % 17.52 % 17.11 % 17.60 % -4.31%
  YoY % 923.78% -110.52% 6.27% -16.27% 2.40% -2.78% -
  Horiz. % 76.76% -9.32% 88.58% 83.35% 99.55% 97.22% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 13.39 12.13 11.22 10.03 63.32 57.24 43.58 -17.85%
  YoY % 10.39% 8.11% 11.86% -84.16% 10.62% 31.34% -
  Horiz. % 30.73% 27.83% 25.75% 23.02% 145.30% 131.34% 100.00%
EPS 2.03 -0.21 2.03 1.76 13.84 13.43 8.80 -21.68%
  YoY % 1,066.67% -110.34% 15.34% -87.28% 3.05% 52.61% -
  Horiz. % 23.07% -2.39% 23.07% 20.00% 157.27% 152.61% 100.00%
DPS 0.68 0.55 1.69 1.64 10.59 8.92 3.55 -24.07%
  YoY % 23.64% -67.46% 3.05% -84.51% 18.72% 151.27% -
  Horiz. % 19.15% 15.49% 47.61% 46.20% 298.31% 251.27% 100.00%
NAPS 0.1500 0.1300 0.1300 0.1200 0.7900 0.7845 0.5000 -18.17%
  YoY % 15.38% 0.00% 8.33% -84.81% 0.70% 56.90% -
  Horiz. % 30.00% 26.00% 26.00% 24.00% 158.00% 156.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 13.36 12.36 11.22 10.00 9.05 8.18 6.22 13.58%
  YoY % 8.09% 10.16% 12.20% 10.50% 10.64% 31.51% -
  Horiz. % 214.79% 198.71% 180.39% 160.77% 145.50% 131.51% 100.00%
EPS 2.02 -0.22 2.03 1.75 1.98 1.92 1.26 8.18%
  YoY % 1,018.18% -110.84% 16.00% -11.62% 3.13% 52.38% -
  Horiz. % 160.32% -17.46% 161.11% 138.89% 157.14% 152.38% 100.00%
DPS 0.68 0.56 1.69 1.63 1.51 1.27 0.51 4.91%
  YoY % 21.43% -66.86% 3.68% 7.95% 18.90% 149.02% -
  Horiz. % 133.33% 109.80% 331.37% 319.61% 296.08% 249.02% 100.00%
NAPS 0.1496 0.1325 0.1300 0.1196 0.1129 0.1121 0.0714 13.11%
  YoY % 12.91% 1.92% 8.70% 5.93% 0.71% 57.00% -
  Horiz. % 209.52% 185.57% 182.07% 167.51% 158.12% 157.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.1800 0.2300 0.3200 0.5000 0.4600 0.2200 0.1400 -
P/RPS 1.34 1.90 2.85 4.99 0.73 0.38 0.32 26.94%
  YoY % -29.47% -33.33% -42.89% 583.56% 92.11% 18.75% -
  Horiz. % 418.75% 593.75% 890.62% 1,559.38% 228.12% 118.75% 100.00%
P/EPS 8.88 -107.81 15.79 28.41 3.32 1.64 1.59 33.18%
  YoY % 108.24% -782.77% -44.42% 755.72% 102.44% 3.14% -
  Horiz. % 558.49% -6,780.50% 993.08% 1,786.79% 208.81% 103.14% 100.00%
EY 11.26 -0.93 6.33 3.52 30.09 61.03 62.86 -24.91%
  YoY % 1,310.75% -114.69% 79.83% -88.30% -50.70% -2.91% -
  Horiz. % 17.91% -1.48% 10.07% 5.60% 47.87% 97.09% 100.00%
DY 3.78 2.38 5.29 3.28 23.01 40.55 25.33 -27.16%
  YoY % 58.82% -55.01% 61.28% -85.75% -43.26% 60.09% -
  Horiz. % 14.92% 9.40% 20.88% 12.95% 90.84% 160.09% 100.00%
P/NAPS 1.20 1.77 2.46 4.17 0.58 0.28 0.28 27.44%
  YoY % -32.20% -28.05% -41.01% 618.97% 107.14% 0.00% -
  Horiz. % 428.57% 632.14% 878.57% 1,489.29% 207.14% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 11/11/10 13/11/09 06/11/08 28/11/07 22/11/06 16/11/05 -
Price 0.2200 0.3000 0.3100 0.5000 0.5300 0.2400 0.1500 -
P/RPS 1.64 2.47 2.76 4.99 0.84 0.42 0.34 29.97%
  YoY % -33.60% -10.51% -44.69% 494.05% 100.00% 23.53% -
  Horiz. % 482.35% 726.47% 811.76% 1,467.65% 247.06% 123.53% 100.00%
P/EPS 10.85 -140.63 15.30 28.41 3.83 1.79 1.70 36.18%
  YoY % 107.72% -1,019.15% -46.15% 641.78% 113.97% 5.29% -
  Horiz. % 638.24% -8,272.35% 900.00% 1,671.18% 225.29% 105.29% 100.00%
EY 9.21 -0.71 6.54 3.52 26.11 55.94 58.67 -26.54%
  YoY % 1,397.18% -110.86% 85.80% -86.52% -53.32% -4.65% -
  Horiz. % 15.70% -1.21% 11.15% 6.00% 44.50% 95.35% 100.00%
DY 3.09 1.82 5.46 3.28 19.97 37.17 23.64 -28.75%
  YoY % 69.78% -66.67% 66.46% -83.58% -46.27% 57.23% -
  Horiz. % 13.07% 7.70% 23.10% 13.87% 84.48% 157.23% 100.00%
P/NAPS 1.47 2.31 2.38 4.17 0.67 0.31 0.30 30.31%
  YoY % -36.36% -2.94% -42.93% 522.39% 116.13% 3.33% -
  Horiz. % 490.00% 770.00% 793.33% 1,390.00% 223.33% 103.33% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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