Highlights

[PICORP] YoY Annualized Quarter Result on 2009-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 13-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     1.47%    YoY -     15.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 86,294 87,898 81,338 73,841 65,784 59,533 53,828 8.18%
  YoY % -1.82% 8.07% 10.15% 12.25% 10.50% 10.60% -
  Horiz. % 160.32% 163.30% 151.11% 137.18% 122.21% 110.60% 100.00%
PBT 16,060 25,697 2,700 23,429 22,216 23,542 22,017 -5.12%
  YoY % -37.50% 851.75% -88.48% 5.46% -5.64% 6.93% -
  Horiz. % 72.94% 116.71% 12.26% 106.41% 100.90% 106.93% 100.00%
Tax -7,034 -7,413 -6,602 -5,912 -7,436 -6,122 -6,210 2.10%
  YoY % 5.11% -12.28% -11.68% 20.49% -21.45% 1.42% -
  Horiz. % 113.27% 119.36% 106.31% 95.19% 119.73% 98.58% 100.00%
NP 9,025 18,284 -3,902 17,517 14,780 17,420 15,806 -8.91%
  YoY % -50.64% 568.50% -122.28% 18.52% -15.15% 10.21% -
  Horiz. % 57.10% 115.67% -24.69% 110.82% 93.50% 110.21% 100.00%
NP to SH 4,817 13,302 -1,430 13,334 11,544 13,013 12,625 -14.82%
  YoY % -63.79% 1,029.82% -110.73% 15.51% -11.29% 3.07% -
  Horiz. % 38.16% 105.36% -11.33% 105.62% 91.44% 103.07% 100.00%
Tax Rate 43.80 % 28.85 % 244.54 % 25.23 % 33.47 % 26.01 % 28.21 % 7.60%
  YoY % 51.82% -88.20% 869.24% -24.62% 28.68% -7.80% -
  Horiz. % 155.26% 102.27% 866.86% 89.44% 118.65% 92.20% 100.00%
Total Cost 77,269 69,614 85,241 56,324 51,004 42,113 38,021 12.53%
  YoY % 11.00% -18.33% 51.34% 10.43% 21.11% 10.76% -
  Horiz. % 203.23% 183.09% 224.19% 148.14% 134.15% 110.76% 100.00%
Net Worth 98,536 98,441 87,181 85,534 78,709 74,281 73,767 4.94%
  YoY % 0.10% 12.92% 1.92% 8.67% 5.96% 0.70% -
  Horiz. % 133.58% 133.45% 118.18% 115.95% 106.70% 100.70% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 4,462 3,666 11,141 10,756 9,954 8,387 -
  YoY % 0.00% 21.73% -67.10% 3.57% 8.06% 18.68% -
  Horiz. % 0.00% 53.21% 43.71% 132.83% 128.25% 118.68% 100.00%
Div Payout % - % 33.55 % - % 83.55 % 93.18 % 76.49 % 66.43 % -
  YoY % 0.00% 0.00% 0.00% -10.33% 21.82% 15.14% -
  Horiz. % 0.00% 50.50% 0.00% 125.77% 140.27% 115.14% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 98,536 98,441 87,181 85,534 78,709 74,281 73,767 4.94%
  YoY % 0.10% 12.92% 1.92% 8.67% 5.96% 0.70% -
  Horiz. % 133.58% 133.45% 118.18% 115.95% 106.70% 100.70% 100.00%
NOSH 656,909 656,274 670,624 657,960 655,909 94,026 94,031 38.22%
  YoY % 0.10% -2.14% 1.92% 0.31% 597.58% -0.01% -
  Horiz. % 698.60% 697.93% 713.19% 699.72% 697.54% 99.99% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.46 % 20.80 % -4.80 % 23.72 % 22.47 % 29.26 % 29.37 % -15.79%
  YoY % -49.71% 533.33% -120.24% 5.56% -23.21% -0.37% -
  Horiz. % 35.61% 70.82% -16.34% 80.76% 76.51% 99.63% 100.00%
ROE 4.89 % 13.51 % -1.64 % 15.59 % 14.67 % 17.52 % 17.11 % -18.82%
  YoY % -63.80% 923.78% -110.52% 6.27% -16.27% 2.40% -
  Horiz. % 28.58% 78.96% -9.59% 91.12% 85.74% 102.40% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.14 13.39 12.13 11.22 10.03 63.32 57.24 -21.73%
  YoY % -1.87% 10.39% 8.11% 11.86% -84.16% 10.62% -
  Horiz. % 22.96% 23.39% 21.19% 19.60% 17.52% 110.62% 100.00%
EPS 0.73 2.03 -0.21 2.03 1.76 13.84 13.43 -38.43%
  YoY % -64.04% 1,066.67% -110.34% 15.34% -87.28% 3.05% -
  Horiz. % 5.44% 15.12% -1.56% 15.12% 13.10% 103.05% 100.00%
DPS 0.00 0.68 0.55 1.69 1.64 10.59 8.92 -
  YoY % 0.00% 23.64% -67.46% 3.05% -84.51% 18.72% -
  Horiz. % 0.00% 7.62% 6.17% 18.95% 18.39% 118.72% 100.00%
NAPS 0.1500 0.1500 0.1300 0.1300 0.1200 0.7900 0.7845 -24.08%
  YoY % 0.00% 15.38% 0.00% 8.33% -84.81% 0.70% -
  Horiz. % 19.12% 19.12% 16.57% 16.57% 15.30% 100.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.11 13.36 12.36 11.22 10.00 9.05 8.18 8.17%
  YoY % -1.87% 8.09% 10.16% 12.20% 10.50% 10.64% -
  Horiz. % 160.27% 163.33% 151.10% 137.16% 122.25% 110.64% 100.00%
EPS 0.73 2.02 -0.22 2.03 1.75 1.98 1.92 -14.87%
  YoY % -63.86% 1,018.18% -110.84% 16.00% -11.62% 3.13% -
  Horiz. % 38.02% 105.21% -11.46% 105.73% 91.15% 103.12% 100.00%
DPS 0.00 0.68 0.56 1.69 1.63 1.51 1.27 -
  YoY % 0.00% 21.43% -66.86% 3.68% 7.95% 18.90% -
  Horiz. % 0.00% 53.54% 44.09% 133.07% 128.35% 118.90% 100.00%
NAPS 0.1498 0.1496 0.1325 0.1300 0.1196 0.1129 0.1121 4.95%
  YoY % 0.13% 12.91% 1.92% 8.70% 5.93% 0.71% -
  Horiz. % 133.63% 133.45% 118.20% 115.97% 106.69% 100.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.1700 0.1800 0.2300 0.3200 0.5000 0.4600 0.2200 -
P/RPS 1.29 1.34 1.90 2.85 4.99 0.73 0.38 22.57%
  YoY % -3.73% -29.47% -33.33% -42.89% 583.56% 92.11% -
  Horiz. % 339.47% 352.63% 500.00% 750.00% 1,313.16% 192.11% 100.00%
P/EPS 23.18 8.88 -107.81 15.79 28.41 3.32 1.64 55.43%
  YoY % 161.04% 108.24% -782.77% -44.42% 755.72% 102.44% -
  Horiz. % 1,413.41% 541.46% -6,573.78% 962.80% 1,732.32% 202.44% 100.00%
EY 4.31 11.26 -0.93 6.33 3.52 30.09 61.03 -35.68%
  YoY % -61.72% 1,310.75% -114.69% 79.83% -88.30% -50.70% -
  Horiz. % 7.06% 18.45% -1.52% 10.37% 5.77% 49.30% 100.00%
DY 0.00 3.78 2.38 5.29 3.28 23.01 40.55 -
  YoY % 0.00% 58.82% -55.01% 61.28% -85.75% -43.26% -
  Horiz. % 0.00% 9.32% 5.87% 13.05% 8.09% 56.74% 100.00%
P/NAPS 1.13 1.20 1.77 2.46 4.17 0.58 0.28 26.15%
  YoY % -5.83% -32.20% -28.05% -41.01% 618.97% 107.14% -
  Horiz. % 403.57% 428.57% 632.14% 878.57% 1,489.29% 207.14% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 17/11/11 11/11/10 13/11/09 06/11/08 28/11/07 22/11/06 -
Price 0.1600 0.2200 0.3000 0.3100 0.5000 0.5300 0.2400 -
P/RPS 1.22 1.64 2.47 2.76 4.99 0.84 0.42 19.43%
  YoY % -25.61% -33.60% -10.51% -44.69% 494.05% 100.00% -
  Horiz. % 290.48% 390.48% 588.10% 657.14% 1,188.10% 200.00% 100.00%
P/EPS 21.82 10.85 -140.63 15.30 28.41 3.83 1.79 51.65%
  YoY % 101.11% 107.72% -1,019.15% -46.15% 641.78% 113.97% -
  Horiz. % 1,218.99% 606.15% -7,856.42% 854.75% 1,587.15% 213.97% 100.00%
EY 4.58 9.21 -0.71 6.54 3.52 26.11 55.94 -34.08%
  YoY % -50.27% 1,397.18% -110.86% 85.80% -86.52% -53.32% -
  Horiz. % 8.19% 16.46% -1.27% 11.69% 6.29% 46.68% 100.00%
DY 0.00 3.09 1.82 5.46 3.28 19.97 37.17 -
  YoY % 0.00% 69.78% -66.67% 66.46% -83.58% -46.27% -
  Horiz. % 0.00% 8.31% 4.90% 14.69% 8.82% 53.73% 100.00%
P/NAPS 1.07 1.47 2.31 2.38 4.17 0.67 0.31 22.91%
  YoY % -27.21% -36.36% -2.94% -42.93% 522.39% 116.13% -
  Horiz. % 345.16% 474.19% 745.16% 767.74% 1,345.16% 216.13% 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