Highlights

[PICORP] YoY Annualized Quarter Result on 2012-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -66.53%    YoY -     -63.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 78,641 83,781 93,154 86,294 87,898 81,338 73,841 1.05%
  YoY % -6.14% -10.06% 7.95% -1.82% 8.07% 10.15% -
  Horiz. % 106.50% 113.46% 126.16% 116.86% 119.04% 110.15% 100.00%
PBT 22,244 21,880 31,269 16,060 25,697 2,700 23,429 -0.86%
  YoY % 1.66% -30.03% 94.70% -37.50% 851.75% -88.48% -
  Horiz. % 94.94% 93.39% 133.46% 68.55% 109.68% 11.52% 100.00%
Tax -9,826 -7,980 -7,284 -7,034 -7,413 -6,602 -5,912 8.83%
  YoY % -23.14% -9.56% -3.54% 5.11% -12.28% -11.68% -
  Horiz. % 166.22% 134.98% 123.21% 118.99% 125.39% 111.68% 100.00%
NP 12,417 13,900 23,985 9,025 18,284 -3,902 17,517 -5.57%
  YoY % -10.67% -42.05% 165.76% -50.64% 568.50% -122.28% -
  Horiz. % 70.89% 79.35% 136.92% 51.52% 104.38% -22.28% 100.00%
NP to SH 9,865 9,452 15,672 4,817 13,302 -1,430 13,334 -4.90%
  YoY % 4.37% -39.69% 225.33% -63.79% 1,029.82% -110.73% -
  Horiz. % 73.98% 70.88% 117.53% 36.13% 99.76% -10.73% 100.00%
Tax Rate 44.18 % 36.47 % 23.29 % 43.80 % 28.85 % 244.54 % 25.23 % 9.78%
  YoY % 21.14% 56.59% -46.83% 51.82% -88.20% 869.24% -
  Horiz. % 175.11% 144.55% 92.31% 173.60% 114.35% 969.24% 100.00%
Total Cost 66,224 69,881 69,169 77,269 69,614 85,241 56,324 2.73%
  YoY % -5.23% 1.03% -10.48% 11.00% -18.33% 51.34% -
  Horiz. % 117.58% 124.07% 122.81% 137.19% 123.60% 151.34% 100.00%
Net Worth 118,912 111,586 105,063 98,536 98,441 87,181 85,534 5.64%
  YoY % 6.57% 6.21% 6.62% 0.10% 12.92% 1.92% -
  Horiz. % 139.02% 130.46% 122.83% 115.20% 115.09% 101.92% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 3,347 5,338 11,907 - 4,462 3,666 11,141 -18.15%
  YoY % -37.30% -55.16% 0.00% 0.00% 21.73% -67.10% -
  Horiz. % 30.04% 47.92% 106.87% 0.00% 40.05% 32.90% 100.00%
Div Payout % 33.93 % 56.48 % 75.98 % - % 33.55 % - % 83.55 % -13.94%
  YoY % -39.93% -25.66% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.61% 67.60% 90.94% 0.00% 40.16% 0.00% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 118,912 111,586 105,063 98,536 98,441 87,181 85,534 5.64%
  YoY % 6.57% 6.21% 6.62% 0.10% 12.92% 1.92% -
  Horiz. % 139.02% 130.46% 122.83% 115.20% 115.09% 101.92% 100.00%
NOSH 660,624 656,388 656,648 656,909 656,274 670,624 657,960 0.07%
  YoY % 0.65% -0.04% -0.04% 0.10% -2.14% 1.92% -
  Horiz. % 100.40% 99.76% 99.80% 99.84% 99.74% 101.92% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 15.79 % 16.59 % 25.75 % 10.46 % 20.80 % -4.80 % 23.72 % -6.55%
  YoY % -4.82% -35.57% 146.18% -49.71% 533.33% -120.24% -
  Horiz. % 66.57% 69.94% 108.56% 44.10% 87.69% -20.24% 100.00%
ROE 8.30 % 8.47 % 14.92 % 4.89 % 13.51 % -1.64 % 15.59 % -9.97%
  YoY % -2.01% -43.23% 205.11% -63.80% 923.78% -110.52% -
  Horiz. % 53.24% 54.33% 95.70% 31.37% 86.66% -10.52% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 11.90 12.76 14.19 13.14 13.39 12.13 11.22 0.99%
  YoY % -6.74% -10.08% 7.99% -1.87% 10.39% 8.11% -
  Horiz. % 106.06% 113.73% 126.47% 117.11% 119.34% 108.11% 100.00%
EPS 1.49 1.44 2.39 0.73 2.03 -0.21 2.03 -5.02%
  YoY % 3.47% -39.75% 227.40% -64.04% 1,066.67% -110.34% -
  Horiz. % 73.40% 70.94% 117.73% 35.96% 100.00% -10.34% 100.00%
DPS 0.51 0.81 1.81 0.00 0.68 0.55 1.69 -18.09%
  YoY % -37.04% -55.25% 0.00% 0.00% 23.64% -67.46% -
  Horiz. % 30.18% 47.93% 107.10% 0.00% 40.24% 32.54% 100.00%
NAPS 0.1800 0.1700 0.1600 0.1500 0.1500 0.1300 0.1300 5.57%
  YoY % 5.88% 6.25% 6.67% 0.00% 15.38% 0.00% -
  Horiz. % 138.46% 130.77% 123.08% 115.38% 115.38% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 11.95 12.73 14.16 13.11 13.36 12.36 11.22 1.06%
  YoY % -6.13% -10.10% 8.01% -1.87% 8.09% 10.16% -
  Horiz. % 106.51% 113.46% 126.20% 116.84% 119.07% 110.16% 100.00%
EPS 1.50 1.44 2.38 0.73 2.02 -0.22 2.03 -4.92%
  YoY % 4.17% -39.50% 226.03% -63.86% 1,018.18% -110.84% -
  Horiz. % 73.89% 70.94% 117.24% 35.96% 99.51% -10.84% 100.00%
DPS 0.51 0.81 1.81 0.00 0.68 0.56 1.69 -18.09%
  YoY % -37.04% -55.25% 0.00% 0.00% 21.43% -66.86% -
  Horiz. % 30.18% 47.93% 107.10% 0.00% 40.24% 33.14% 100.00%
NAPS 0.1807 0.1696 0.1597 0.1498 0.1496 0.1325 0.1300 5.64%
  YoY % 6.54% 6.20% 6.61% 0.13% 12.91% 1.92% -
  Horiz. % 139.00% 130.46% 122.85% 115.23% 115.08% 101.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.1950 0.2200 0.1450 0.1700 0.1800 0.2300 0.3200 -
P/RPS 1.64 1.72 1.02 1.29 1.34 1.90 2.85 -8.80%
  YoY % -4.65% 68.63% -20.93% -3.73% -29.47% -33.33% -
  Horiz. % 57.54% 60.35% 35.79% 45.26% 47.02% 66.67% 100.00%
P/EPS 13.06 15.28 6.08 23.18 8.88 -107.81 15.79 -3.11%
  YoY % -14.53% 151.32% -73.77% 161.04% 108.24% -782.77% -
  Horiz. % 82.71% 96.77% 38.51% 146.80% 56.24% -682.77% 100.00%
EY 7.66 6.55 16.46 4.31 11.26 -0.93 6.33 3.23%
  YoY % 16.95% -60.21% 281.90% -61.72% 1,310.75% -114.69% -
  Horiz. % 121.01% 103.48% 260.03% 68.09% 177.88% -14.69% 100.00%
DY 2.60 3.70 12.51 0.00 3.78 2.38 5.29 -11.16%
  YoY % -29.73% -70.42% 0.00% 0.00% 58.82% -55.01% -
  Horiz. % 49.15% 69.94% 236.48% 0.00% 71.46% 44.99% 100.00%
P/NAPS 1.08 1.29 0.91 1.13 1.20 1.77 2.46 -12.81%
  YoY % -16.28% 41.76% -19.47% -5.83% -32.20% -28.05% -
  Horiz. % 43.90% 52.44% 36.99% 45.93% 48.78% 71.95% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 24/11/14 15/11/13 30/11/12 17/11/11 11/11/10 13/11/09 -
Price 0.2050 0.2050 0.1750 0.1600 0.2200 0.3000 0.3100 -
P/RPS 1.72 1.61 1.23 1.22 1.64 2.47 2.76 -7.58%
  YoY % 6.83% 30.89% 0.82% -25.61% -33.60% -10.51% -
  Horiz. % 62.32% 58.33% 44.57% 44.20% 59.42% 89.49% 100.00%
P/EPS 13.73 14.24 7.33 21.82 10.85 -140.63 15.30 -1.79%
  YoY % -3.58% 94.27% -66.41% 101.11% 107.72% -1,019.15% -
  Horiz. % 89.74% 93.07% 47.91% 142.61% 70.92% -919.15% 100.00%
EY 7.28 7.02 13.64 4.58 9.21 -0.71 6.54 1.80%
  YoY % 3.70% -48.53% 197.82% -50.27% 1,397.18% -110.86% -
  Horiz. % 111.31% 107.34% 208.56% 70.03% 140.83% -10.86% 100.00%
DY 2.47 3.97 10.36 0.00 3.09 1.82 5.46 -12.38%
  YoY % -37.78% -61.68% 0.00% 0.00% 69.78% -66.67% -
  Horiz. % 45.24% 72.71% 189.74% 0.00% 56.59% 33.33% 100.00%
P/NAPS 1.14 1.21 1.09 1.07 1.47 2.31 2.38 -11.54%
  YoY % -5.79% 11.01% 1.87% -27.21% -36.36% -2.94% -
  Horiz. % 47.90% 50.84% 45.80% 44.96% 61.76% 97.06% 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.
 


 

1867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8850.00 
 KOTRA 1.770.00 
 UCREST 0.2150.00 
 PINEAPP 0.280.00 
 PUC 0.070.00 
 WILLOW 0.4550.00 
 IRIS 0.160.00 
 BTECH 0.230.00 
 3A 0.7950.00 
 TENAGA-C57 0.0950.00 
Partners & Brokers