Highlights

[PICORP] YoY Annualized Quarter Result on 2007-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 25-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     -0.36%    YoY -     6.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 83,951 74,726 72,187 58,183 55,514 42,360 51,014 8.65%
  YoY % 12.35% 3.52% 24.07% 4.81% 31.05% -16.96% -
  Horiz. % 164.56% 146.48% 141.50% 114.05% 108.82% 83.04% 100.00%
PBT 7,244 19,860 24,060 22,651 22,109 15,084 16,176 -12.53%
  YoY % -63.52% -17.46% 6.22% 2.45% 46.57% -6.75% -
  Horiz. % 44.78% 122.77% 148.74% 140.03% 136.68% 93.25% 100.00%
Tax -6,679 -5,498 -6,748 -6,186 -6,879 -4,435 -5,964 1.90%
  YoY % -21.48% 18.52% -9.09% 10.07% -55.11% 25.64% -
  Horiz. % 111.99% 92.19% 113.15% 103.72% 115.34% 74.36% 100.00%
NP 565 14,362 17,312 16,465 15,230 10,649 10,212 -38.26%
  YoY % -96.07% -17.04% 5.14% 8.11% 43.02% 4.28% -
  Horiz. % 5.53% 140.64% 169.53% 161.23% 149.14% 104.28% 100.00%
NP to SH 1,912 10,483 12,966 12,967 12,180 8,682 10,212 -24.35%
  YoY % -81.76% -19.15% -0.01% 6.46% 40.29% -14.98% -
  Horiz. % 18.72% 102.65% 126.97% 126.98% 119.27% 85.02% 100.00%
Tax Rate 92.20 % 27.68 % 28.05 % 27.31 % 31.11 % 29.40 % 36.87 % 16.50%
  YoY % 233.09% -1.32% 2.71% -12.21% 5.82% -20.26% -
  Horiz. % 250.07% 75.07% 76.08% 74.07% 84.38% 79.74% 100.00%
Total Cost 83,386 60,364 54,875 41,718 40,284 31,711 40,802 12.64%
  YoY % 38.14% 10.00% 31.54% 3.56% 27.03% -22.28% -
  Horiz. % 204.37% 147.94% 134.49% 102.24% 98.73% 77.72% 100.00%
Net Worth 95,550 85,674 85,562 78,005 69,546 62,995 42,128 14.62%
  YoY % 11.53% 0.13% 9.69% 12.16% 10.40% 49.53% -
  Horiz. % 226.80% 203.36% 203.10% 185.16% 165.08% 149.53% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 3,480 11,071 12,373 1,174 7,405 6,421 - -
  YoY % -68.56% -10.52% 953.28% -84.14% 15.32% 0.00% -
  Horiz. % 54.20% 172.41% 192.68% 18.29% 115.32% 100.00% -
Div Payout % 182.05 % 105.62 % 95.43 % 9.06 % 60.80 % 73.97 % - % -
  YoY % 72.36% 10.68% 953.31% -85.10% -17.80% 0.00% -
  Horiz. % 246.11% 142.79% 129.01% 12.25% 82.20% 100.00% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 95,550 85,674 85,562 78,005 69,546 62,995 42,128 14.62%
  YoY % 11.53% 0.13% 9.69% 12.16% 10.40% 49.53% -
  Horiz. % 226.80% 203.36% 203.10% 185.16% 165.08% 149.53% 100.00%
NOSH 682,500 659,032 658,172 93,982 93,981 94,023 84,257 41.69%
  YoY % 3.56% 0.13% 600.32% 0.00% -0.04% 11.59% -
  Horiz. % 810.02% 782.17% 781.14% 111.54% 111.54% 111.59% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 0.67 % 19.22 % 23.98 % 28.30 % 27.43 % 25.14 % 20.02 % -43.22%
  YoY % -96.51% -19.85% -15.27% 3.17% 9.11% 25.57% -
  Horiz. % 3.35% 96.00% 119.78% 141.36% 137.01% 125.57% 100.00%
ROE 2.00 % 12.24 % 15.15 % 16.62 % 17.51 % 13.78 % 24.24 % -34.01%
  YoY % -83.66% -19.21% -8.84% -5.08% 27.07% -43.15% -
  Horiz. % 8.25% 50.50% 62.50% 68.56% 72.24% 56.85% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 12.30 11.34 10.97 61.91 59.07 45.05 60.55 -23.32%
  YoY % 8.47% 3.37% -82.28% 4.81% 31.12% -25.60% -
  Horiz. % 20.31% 18.73% 18.12% 102.25% 97.56% 74.40% 100.00%
EPS 0.29 1.59 1.97 1.97 12.96 9.24 12.12 -46.30%
  YoY % -81.76% -19.29% 0.00% -84.80% 40.26% -23.76% -
  Horiz. % 2.39% 13.12% 16.25% 16.25% 106.93% 76.24% 100.00%
DPS 0.51 1.68 1.88 1.25 7.88 6.83 0.00 -
  YoY % -69.64% -10.64% 50.40% -84.14% 15.37% 0.00% -
  Horiz. % 7.47% 24.60% 27.53% 18.30% 115.37% 100.00% -
NAPS 0.1400 0.1300 0.1300 0.8300 0.7400 0.6700 0.5000 -19.11%
  YoY % 7.69% 0.00% -84.34% 12.16% 10.45% 34.00% -
  Horiz. % 28.00% 26.00% 26.00% 166.00% 148.00% 134.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 12.76 11.36 10.97 8.84 8.44 6.44 7.75 8.66%
  YoY % 12.32% 3.56% 24.10% 4.74% 31.06% -16.90% -
  Horiz. % 164.65% 146.58% 141.55% 114.06% 108.90% 83.10% 100.00%
EPS 0.29 1.59 1.97 1.97 1.85 1.32 1.55 -24.36%
  YoY % -81.76% -19.29% 0.00% 6.49% 40.15% -14.84% -
  Horiz. % 18.71% 102.58% 127.10% 127.10% 119.35% 85.16% 100.00%
DPS 0.53 1.68 1.88 0.18 1.13 0.98 0.00 -
  YoY % -68.45% -10.64% 944.44% -84.07% 15.31% 0.00% -
  Horiz. % 54.08% 171.43% 191.84% 18.37% 115.31% 100.00% -
NAPS 0.1452 0.1302 0.1300 0.1185 0.1057 0.0957 0.0640 14.62%
  YoY % 11.52% 0.15% 9.70% 12.11% 10.45% 49.53% -
  Horiz. % 226.88% 203.44% 203.12% 185.16% 165.16% 149.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.2800 0.2700 0.4700 0.4100 0.2400 0.1500 0.1400 -
P/RPS 2.28 2.38 4.29 0.66 0.41 0.33 0.23 46.54%
  YoY % -4.20% -44.52% 550.00% 60.98% 24.24% 43.48% -
  Horiz. % 991.30% 1,034.78% 1,865.22% 286.96% 178.26% 143.48% 100.00%
P/EPS 99.95 16.97 23.86 2.97 1.85 1.62 1.16 110.09%
  YoY % 488.98% -28.88% 703.37% 60.54% 14.20% 39.66% -
  Horiz. % 8,616.38% 1,462.93% 2,056.90% 256.03% 159.48% 139.66% 100.00%
EY 1.00 5.89 4.19 33.65 54.00 61.56 86.57 -52.44%
  YoY % -83.02% 40.57% -87.55% -37.69% -12.28% -28.89% -
  Horiz. % 1.16% 6.80% 4.84% 38.87% 62.38% 71.11% 100.00%
DY 1.82 6.22 4.00 3.05 32.83 45.53 0.00 -
  YoY % -70.74% 55.50% 31.15% -90.71% -27.89% 0.00% -
  Horiz. % 4.00% 13.66% 8.79% 6.70% 72.11% 100.00% -
P/NAPS 2.00 2.08 3.62 0.49 0.32 0.22 0.28 38.75%
  YoY % -3.85% -42.54% 638.78% 53.13% 45.45% -21.43% -
  Horiz. % 714.29% 742.86% 1,292.86% 175.00% 114.29% 78.57% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 25/02/08 28/02/07 07/03/06 23/02/05 -
Price 0.2600 0.2800 0.4700 0.5800 0.2400 0.1500 0.1400 -
P/RPS 2.11 2.47 4.29 0.94 0.41 0.33 0.23 44.66%
  YoY % -14.57% -42.42% 356.38% 129.27% 24.24% 43.48% -
  Horiz. % 917.39% 1,073.91% 1,865.22% 408.70% 178.26% 143.48% 100.00%
P/EPS 92.81 17.60 23.86 4.20 1.85 1.62 1.16 107.51%
  YoY % 427.33% -26.24% 468.10% 127.03% 14.20% 39.66% -
  Horiz. % 8,000.86% 1,517.24% 2,056.90% 362.07% 159.48% 139.66% 100.00%
EY 1.08 5.68 4.19 23.79 54.00 61.56 86.57 -51.83%
  YoY % -80.99% 35.56% -82.39% -55.94% -12.28% -28.89% -
  Horiz. % 1.25% 6.56% 4.84% 27.48% 62.38% 71.11% 100.00%
DY 1.96 6.00 4.00 2.16 32.83 45.53 0.00 -
  YoY % -67.33% 50.00% 85.19% -93.42% -27.89% 0.00% -
  Horiz. % 4.30% 13.18% 8.79% 4.74% 72.11% 100.00% -
P/NAPS 1.86 2.15 3.62 0.70 0.32 0.22 0.28 37.09%
  YoY % -13.49% -40.61% 417.14% 118.75% 45.45% -21.43% -
  Horiz. % 664.29% 767.86% 1,292.86% 250.00% 114.29% 78.57% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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