Highlights

[PICORP] YoY Annualized Quarter Result on 2011-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 17-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     5.73%    YoY -     1,029.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 83,781 93,154 86,294 87,898 81,338 73,841 65,784 4.11%
  YoY % -10.06% 7.95% -1.82% 8.07% 10.15% 12.25% -
  Horiz. % 127.36% 141.61% 131.18% 133.62% 123.65% 112.25% 100.00%
PBT 21,880 31,269 16,060 25,697 2,700 23,429 22,216 -0.25%
  YoY % -30.03% 94.70% -37.50% 851.75% -88.48% 5.46% -
  Horiz. % 98.49% 140.75% 72.29% 115.67% 12.15% 105.46% 100.00%
Tax -7,980 -7,284 -7,034 -7,413 -6,602 -5,912 -7,436 1.18%
  YoY % -9.56% -3.54% 5.11% -12.28% -11.68% 20.49% -
  Horiz. % 107.32% 97.96% 94.60% 99.70% 88.79% 79.51% 100.00%
NP 13,900 23,985 9,025 18,284 -3,902 17,517 14,780 -1.02%
  YoY % -42.05% 165.76% -50.64% 568.50% -122.28% 18.52% -
  Horiz. % 94.05% 162.28% 61.06% 123.71% -26.41% 118.52% 100.00%
NP to SH 9,452 15,672 4,817 13,302 -1,430 13,334 11,544 -3.28%
  YoY % -39.69% 225.33% -63.79% 1,029.82% -110.73% 15.51% -
  Horiz. % 81.88% 135.76% 41.73% 115.23% -12.39% 115.51% 100.00%
Tax Rate 36.47 % 23.29 % 43.80 % 28.85 % 244.54 % 25.23 % 33.47 % 1.44%
  YoY % 56.59% -46.83% 51.82% -88.20% 869.24% -24.62% -
  Horiz. % 108.96% 69.58% 130.86% 86.20% 730.62% 75.38% 100.00%
Total Cost 69,881 69,169 77,269 69,614 85,241 56,324 51,004 5.39%
  YoY % 1.03% -10.48% 11.00% -18.33% 51.34% 10.43% -
  Horiz. % 137.01% 135.62% 151.50% 136.49% 167.13% 110.43% 100.00%
Net Worth 111,586 105,063 98,536 98,441 87,181 85,534 78,709 5.99%
  YoY % 6.21% 6.62% 0.10% 12.92% 1.92% 8.67% -
  Horiz. % 141.77% 133.48% 125.19% 125.07% 110.76% 108.67% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 5,338 11,907 - 4,462 3,666 11,141 10,756 -11.02%
  YoY % -55.16% 0.00% 0.00% 21.73% -67.10% 3.57% -
  Horiz. % 49.63% 110.69% 0.00% 41.49% 34.08% 103.57% 100.00%
Div Payout % 56.48 % 75.98 % - % 33.55 % - % 83.55 % 93.18 % -8.00%
  YoY % -25.66% 0.00% 0.00% 0.00% 0.00% -10.33% -
  Horiz. % 60.61% 81.54% 0.00% 36.01% 0.00% 89.67% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 111,586 105,063 98,536 98,441 87,181 85,534 78,709 5.99%
  YoY % 6.21% 6.62% 0.10% 12.92% 1.92% 8.67% -
  Horiz. % 141.77% 133.48% 125.19% 125.07% 110.76% 108.67% 100.00%
NOSH 656,388 656,648 656,909 656,274 670,624 657,960 655,909 0.01%
  YoY % -0.04% -0.04% 0.10% -2.14% 1.92% 0.31% -
  Horiz. % 100.07% 100.11% 100.15% 100.06% 102.24% 100.31% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 16.59 % 25.75 % 10.46 % 20.80 % -4.80 % 23.72 % 22.47 % -4.93%
  YoY % -35.57% 146.18% -49.71% 533.33% -120.24% 5.56% -
  Horiz. % 73.83% 114.60% 46.55% 92.57% -21.36% 105.56% 100.00%
ROE 8.47 % 14.92 % 4.89 % 13.51 % -1.64 % 15.59 % 14.67 % -8.74%
  YoY % -43.23% 205.11% -63.80% 923.78% -110.52% 6.27% -
  Horiz. % 57.74% 101.70% 33.33% 92.09% -11.18% 106.27% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 12.76 14.19 13.14 13.39 12.13 11.22 10.03 4.09%
  YoY % -10.08% 7.99% -1.87% 10.39% 8.11% 11.86% -
  Horiz. % 127.22% 141.48% 131.01% 133.50% 120.94% 111.86% 100.00%
EPS 1.44 2.39 0.73 2.03 -0.21 2.03 1.76 -3.29%
  YoY % -39.75% 227.40% -64.04% 1,066.67% -110.34% 15.34% -
  Horiz. % 81.82% 135.80% 41.48% 115.34% -11.93% 115.34% 100.00%
DPS 0.81 1.81 0.00 0.68 0.55 1.69 1.64 -11.09%
  YoY % -55.25% 0.00% 0.00% 23.64% -67.46% 3.05% -
  Horiz. % 49.39% 110.37% 0.00% 41.46% 33.54% 103.05% 100.00%
NAPS 0.1700 0.1600 0.1500 0.1500 0.1300 0.1300 0.1200 5.97%
  YoY % 6.25% 6.67% 0.00% 15.38% 0.00% 8.33% -
  Horiz. % 141.67% 133.33% 125.00% 125.00% 108.33% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 12.73 14.16 13.11 13.36 12.36 11.22 10.00 4.10%
  YoY % -10.10% 8.01% -1.87% 8.09% 10.16% 12.20% -
  Horiz. % 127.30% 141.60% 131.10% 133.60% 123.60% 112.20% 100.00%
EPS 1.44 2.38 0.73 2.02 -0.22 2.03 1.75 -3.20%
  YoY % -39.50% 226.03% -63.86% 1,018.18% -110.84% 16.00% -
  Horiz. % 82.29% 136.00% 41.71% 115.43% -12.57% 116.00% 100.00%
DPS 0.81 1.81 0.00 0.68 0.56 1.69 1.63 -11.00%
  YoY % -55.25% 0.00% 0.00% 21.43% -66.86% 3.68% -
  Horiz. % 49.69% 111.04% 0.00% 41.72% 34.36% 103.68% 100.00%
NAPS 0.1696 0.1597 0.1498 0.1496 0.1325 0.1300 0.1196 5.99%
  YoY % 6.20% 6.61% 0.13% 12.91% 1.92% 8.70% -
  Horiz. % 141.81% 133.53% 125.25% 125.08% 110.79% 108.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.2200 0.1450 0.1700 0.1800 0.2300 0.3200 0.5000 -
P/RPS 1.72 1.02 1.29 1.34 1.90 2.85 4.99 -16.26%
  YoY % 68.63% -20.93% -3.73% -29.47% -33.33% -42.89% -
  Horiz. % 34.47% 20.44% 25.85% 26.85% 38.08% 57.11% 100.00%
P/EPS 15.28 6.08 23.18 8.88 -107.81 15.79 28.41 -9.82%
  YoY % 151.32% -73.77% 161.04% 108.24% -782.77% -44.42% -
  Horiz. % 53.78% 21.40% 81.59% 31.26% -379.48% 55.58% 100.00%
EY 6.55 16.46 4.31 11.26 -0.93 6.33 3.52 10.90%
  YoY % -60.21% 281.90% -61.72% 1,310.75% -114.69% 79.83% -
  Horiz. % 186.08% 467.61% 122.44% 319.89% -26.42% 179.83% 100.00%
DY 3.70 12.51 0.00 3.78 2.38 5.29 3.28 2.03%
  YoY % -70.42% 0.00% 0.00% 58.82% -55.01% 61.28% -
  Horiz. % 112.80% 381.40% 0.00% 115.24% 72.56% 161.28% 100.00%
P/NAPS 1.29 0.91 1.13 1.20 1.77 2.46 4.17 -17.75%
  YoY % 41.76% -19.47% -5.83% -32.20% -28.05% -41.01% -
  Horiz. % 30.94% 21.82% 27.10% 28.78% 42.45% 58.99% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 15/11/13 30/11/12 17/11/11 11/11/10 13/11/09 06/11/08 -
Price 0.2050 0.1750 0.1600 0.2200 0.3000 0.3100 0.5000 -
P/RPS 1.61 1.23 1.22 1.64 2.47 2.76 4.99 -17.18%
  YoY % 30.89% 0.82% -25.61% -33.60% -10.51% -44.69% -
  Horiz. % 32.26% 24.65% 24.45% 32.87% 49.50% 55.31% 100.00%
P/EPS 14.24 7.33 21.82 10.85 -140.63 15.30 28.41 -10.87%
  YoY % 94.27% -66.41% 101.11% 107.72% -1,019.15% -46.15% -
  Horiz. % 50.12% 25.80% 76.80% 38.19% -495.00% 53.85% 100.00%
EY 7.02 13.64 4.58 9.21 -0.71 6.54 3.52 12.19%
  YoY % -48.53% 197.82% -50.27% 1,397.18% -110.86% 85.80% -
  Horiz. % 199.43% 387.50% 130.11% 261.65% -20.17% 185.80% 100.00%
DY 3.97 10.36 0.00 3.09 1.82 5.46 3.28 3.23%
  YoY % -61.68% 0.00% 0.00% 69.78% -66.67% 66.46% -
  Horiz. % 121.04% 315.85% 0.00% 94.21% 55.49% 166.46% 100.00%
P/NAPS 1.21 1.09 1.07 1.47 2.31 2.38 4.17 -18.63%
  YoY % 11.01% 1.87% -27.21% -36.36% -2.94% -42.93% -
  Horiz. % 29.02% 26.14% 25.66% 35.25% 55.40% 57.07% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers