Highlights

[PICORP] YoY Annualized Quarter Result on 2013-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 15-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -6.97%    YoY -     225.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 86,065 78,641 83,781 93,154 86,294 87,898 81,338 0.94%
  YoY % 9.44% -6.14% -10.06% 7.95% -1.82% 8.07% -
  Horiz. % 105.81% 96.68% 103.00% 114.53% 106.09% 108.07% 100.00%
PBT 13,708 22,244 21,880 31,269 16,060 25,697 2,700 31.07%
  YoY % -38.37% 1.66% -30.03% 94.70% -37.50% 851.75% -
  Horiz. % 507.70% 823.85% 810.37% 1,158.12% 594.81% 951.75% 100.00%
Tax -7,757 -9,826 -7,980 -7,284 -7,034 -7,413 -6,602 2.72%
  YoY % 21.06% -23.14% -9.56% -3.54% 5.11% -12.28% -
  Horiz. % 117.49% 148.83% 120.86% 110.32% 106.54% 112.28% 100.00%
NP 5,950 12,417 13,900 23,985 9,025 18,284 -3,902 -
  YoY % -52.08% -10.67% -42.05% 165.76% -50.64% 568.50% -
  Horiz. % -152.48% -318.18% -356.17% -614.59% -231.26% -468.50% 100.00%
NP to SH 376 9,865 9,452 15,672 4,817 13,302 -1,430 -
  YoY % -96.19% 4.37% -39.69% 225.33% -63.79% 1,029.82% -
  Horiz. % -26.28% -689.56% -660.67% -1,095.43% -336.72% -929.82% 100.00%
Tax Rate 56.59 % 44.18 % 36.47 % 23.29 % 43.80 % 28.85 % 244.54 % -21.63%
  YoY % 28.09% 21.14% 56.59% -46.83% 51.82% -88.20% -
  Horiz. % 23.14% 18.07% 14.91% 9.52% 17.91% 11.80% 100.00%
Total Cost 80,114 66,224 69,881 69,169 77,269 69,614 85,241 -1.03%
  YoY % 20.98% -5.23% 1.03% -10.48% 11.00% -18.33% -
  Horiz. % 93.99% 77.69% 81.98% 81.15% 90.65% 81.67% 100.00%
Net Worth 92,074 118,912 111,586 105,063 98,536 98,441 87,181 0.91%
  YoY % -22.57% 6.57% 6.21% 6.62% 0.10% 12.92% -
  Horiz. % 105.61% 136.40% 127.99% 120.51% 113.02% 112.92% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 2,016 3,347 5,338 11,907 - 4,462 3,666 -9.47%
  YoY % -39.74% -37.30% -55.16% 0.00% 0.00% 21.73% -
  Horiz. % 55.01% 91.30% 145.62% 324.79% 0.00% 121.73% 100.00%
Div Payout % 536.40 % 33.93 % 56.48 % 75.98 % - % 33.55 % - % -
  YoY % 1,480.90% -39.93% -25.66% 0.00% 0.00% 0.00% -
  Horiz. % 1,598.81% 101.13% 168.35% 226.47% 0.00% 100.00% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 92,074 118,912 111,586 105,063 98,536 98,441 87,181 0.91%
  YoY % -22.57% 6.57% 6.21% 6.62% 0.10% 12.92% -
  Horiz. % 105.61% 136.40% 127.99% 120.51% 113.02% 112.92% 100.00%
NOSH 657,673 660,624 656,388 656,648 656,909 656,274 670,624 -0.32%
  YoY % -0.45% 0.65% -0.04% -0.04% 0.10% -2.14% -
  Horiz. % 98.07% 98.51% 97.88% 97.92% 97.95% 97.86% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.91 % 15.79 % 16.59 % 25.75 % 10.46 % 20.80 % -4.80 % -
  YoY % -56.24% -4.82% -35.57% 146.18% -49.71% 533.33% -
  Horiz. % -143.96% -328.96% -345.62% -536.46% -217.92% -433.33% 100.00%
ROE 0.41 % 8.30 % 8.47 % 14.92 % 4.89 % 13.51 % -1.64 % -
  YoY % -95.06% -2.01% -43.23% 205.11% -63.80% 923.78% -
  Horiz. % -25.00% -506.10% -516.46% -909.76% -298.17% -823.78% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.09 11.90 12.76 14.19 13.14 13.39 12.13 1.28%
  YoY % 10.00% -6.74% -10.08% 7.99% -1.87% 10.39% -
  Horiz. % 107.91% 98.10% 105.19% 116.98% 108.33% 110.39% 100.00%
EPS 0.05 1.49 1.44 2.39 0.73 2.03 -0.21 -
  YoY % -96.64% 3.47% -39.75% 227.40% -64.04% 1,066.67% -
  Horiz. % -23.81% -709.52% -685.71% -1,138.10% -347.62% -966.67% 100.00%
DPS 0.31 0.51 0.81 1.81 0.00 0.68 0.55 -9.11%
  YoY % -39.22% -37.04% -55.25% 0.00% 0.00% 23.64% -
  Horiz. % 56.36% 92.73% 147.27% 329.09% 0.00% 123.64% 100.00%
NAPS 0.1400 0.1800 0.1700 0.1600 0.1500 0.1500 0.1300 1.24%
  YoY % -22.22% 5.88% 6.25% 6.67% 0.00% 15.38% -
  Horiz. % 107.69% 138.46% 130.77% 123.08% 115.38% 115.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.08 11.95 12.73 14.16 13.11 13.36 12.36 0.95%
  YoY % 9.46% -6.13% -10.10% 8.01% -1.87% 8.09% -
  Horiz. % 105.83% 96.68% 102.99% 114.56% 106.07% 108.09% 100.00%
EPS 0.06 1.50 1.44 2.38 0.73 2.02 -0.22 -
  YoY % -96.00% 4.17% -39.50% 226.03% -63.86% 1,018.18% -
  Horiz. % -27.27% -681.82% -654.55% -1,081.82% -331.82% -918.18% 100.00%
DPS 0.31 0.51 0.81 1.81 0.00 0.68 0.56 -9.38%
  YoY % -39.22% -37.04% -55.25% 0.00% 0.00% 21.43% -
  Horiz. % 55.36% 91.07% 144.64% 323.21% 0.00% 121.43% 100.00%
NAPS 0.1399 0.1807 0.1696 0.1597 0.1498 0.1496 0.1325 0.91%
  YoY % -22.58% 6.54% 6.20% 6.61% 0.13% 12.91% -
  Horiz. % 105.58% 136.38% 128.00% 120.53% 113.06% 112.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.1400 0.1950 0.2200 0.1450 0.1700 0.1800 0.2300 -
P/RPS 1.07 1.64 1.72 1.02 1.29 1.34 1.90 -9.12%
  YoY % -34.76% -4.65% 68.63% -20.93% -3.73% -29.47% -
  Horiz. % 56.32% 86.32% 90.53% 53.68% 67.89% 70.53% 100.00%
P/EPS 244.88 13.06 15.28 6.08 23.18 8.88 -107.81 -
  YoY % 1,775.04% -14.53% 151.32% -73.77% 161.04% 108.24% -
  Horiz. % -227.14% -12.11% -14.17% -5.64% -21.50% -8.24% 100.00%
EY 0.41 7.66 6.55 16.46 4.31 11.26 -0.93 -
  YoY % -94.65% 16.95% -60.21% 281.90% -61.72% 1,310.75% -
  Horiz. % -44.09% -823.66% -704.30% -1,769.89% -463.44% -1,210.75% 100.00%
DY 2.19 2.60 3.70 12.51 0.00 3.78 2.38 -1.38%
  YoY % -15.77% -29.73% -70.42% 0.00% 0.00% 58.82% -
  Horiz. % 92.02% 109.24% 155.46% 525.63% 0.00% 158.82% 100.00%
P/NAPS 1.00 1.08 1.29 0.91 1.13 1.20 1.77 -9.07%
  YoY % -7.41% -16.28% 41.76% -19.47% -5.83% -32.20% -
  Horiz. % 56.50% 61.02% 72.88% 51.41% 63.84% 67.80% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 23/11/15 24/11/14 15/11/13 30/11/12 17/11/11 11/11/10 -
Price 0.1350 0.2050 0.2050 0.1750 0.1600 0.2200 0.3000 -
P/RPS 1.03 1.72 1.61 1.23 1.22 1.64 2.47 -13.55%
  YoY % -40.12% 6.83% 30.89% 0.82% -25.61% -33.60% -
  Horiz. % 41.70% 69.64% 65.18% 49.80% 49.39% 66.40% 100.00%
P/EPS 236.13 13.73 14.24 7.33 21.82 10.85 -140.63 -
  YoY % 1,619.81% -3.58% 94.27% -66.41% 101.11% 107.72% -
  Horiz. % -167.91% -9.76% -10.13% -5.21% -15.52% -7.72% 100.00%
EY 0.42 7.28 7.02 13.64 4.58 9.21 -0.71 -
  YoY % -94.23% 3.70% -48.53% 197.82% -50.27% 1,397.18% -
  Horiz. % -59.15% -1,025.35% -988.73% -1,921.13% -645.07% -1,297.18% 100.00%
DY 2.27 2.47 3.97 10.36 0.00 3.09 1.82 3.75%
  YoY % -8.10% -37.78% -61.68% 0.00% 0.00% 69.78% -
  Horiz. % 124.73% 135.71% 218.13% 569.23% 0.00% 169.78% 100.00%
P/NAPS 0.96 1.14 1.21 1.09 1.07 1.47 2.31 -13.60%
  YoY % -15.79% -5.79% 11.01% 1.87% -27.21% -36.36% -
  Horiz. % 41.56% 49.35% 52.38% 47.19% 46.32% 63.64% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers