Highlights

[PICORP] YoY Annualized Quarter Result on 2009-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -21.39%    YoY -     -19.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 89,379 88,796 83,951 74,726 72,187 58,183 55,514 8.25%
  YoY % 0.66% 5.77% 12.35% 3.52% 24.07% 4.81% -
  Horiz. % 161.00% 159.95% 151.22% 134.61% 130.03% 104.81% 100.00%
PBT 19,217 22,604 7,244 19,860 24,060 22,651 22,109 -2.31%
  YoY % -14.98% 212.04% -63.52% -17.46% 6.22% 2.45% -
  Horiz. % 86.92% 102.24% 32.76% 89.83% 108.82% 102.45% 100.00%
Tax -7,140 -7,668 -6,679 -5,498 -6,748 -6,186 -6,879 0.62%
  YoY % 6.89% -14.81% -21.48% 18.52% -9.09% 10.07% -
  Horiz. % 103.79% 111.47% 97.09% 79.92% 98.10% 89.93% 100.00%
NP 12,077 14,936 565 14,362 17,312 16,465 15,230 -3.79%
  YoY % -19.14% 2,543.54% -96.07% -17.04% 5.14% 8.11% -
  Horiz. % 79.30% 98.07% 3.71% 94.30% 113.67% 108.11% 100.00%
NP to SH 7,823 9,234 1,912 10,483 12,966 12,967 12,180 -7.11%
  YoY % -15.28% 382.95% -81.76% -19.15% -0.01% 6.46% -
  Horiz. % 64.23% 75.81% 15.70% 86.07% 106.45% 106.46% 100.00%
Tax Rate 37.15 % 33.92 % 92.20 % 27.68 % 28.05 % 27.31 % 31.11 % 3.00%
  YoY % 9.52% -63.21% 233.09% -1.32% 2.71% -12.21% -
  Horiz. % 119.41% 109.03% 296.37% 88.97% 90.16% 87.79% 100.00%
Total Cost 77,302 73,860 83,386 60,364 54,875 41,718 40,284 11.46%
  YoY % 4.66% -11.42% 38.14% 10.00% 31.54% 3.56% -
  Horiz. % 191.89% 183.35% 207.00% 149.85% 136.22% 103.56% 100.00%
Net Worth 98,609 98,935 95,550 85,674 85,562 78,005 69,546 5.99%
  YoY % -0.33% 3.54% 11.53% 0.13% 9.69% 12.16% -
  Horiz. % 141.79% 142.26% 137.39% 123.19% 123.03% 112.16% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 4,996 7,387 3,480 11,071 12,373 1,174 7,405 -6.34%
  YoY % -32.37% 112.23% -68.56% -10.52% 953.28% -84.14% -
  Horiz. % 67.46% 99.75% 47.00% 149.50% 167.08% 15.86% 100.00%
Div Payout % 63.87 % 80.00 % 182.05 % 105.62 % 95.43 % 9.06 % 60.80 % 0.82%
  YoY % -20.16% -56.06% 72.36% 10.68% 953.31% -85.10% -
  Horiz. % 105.05% 131.58% 299.42% 173.72% 156.96% 14.90% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 98,609 98,935 95,550 85,674 85,562 78,005 69,546 5.99%
  YoY % -0.33% 3.54% 11.53% 0.13% 9.69% 12.16% -
  Horiz. % 141.79% 142.26% 137.39% 123.19% 123.03% 112.16% 100.00%
NOSH 657,394 659,571 682,500 659,032 658,172 93,982 93,981 38.25%
  YoY % -0.33% -3.36% 3.56% 0.13% 600.32% 0.00% -
  Horiz. % 699.49% 701.81% 726.21% 701.24% 700.32% 100.00% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.51 % 16.82 % 0.67 % 19.22 % 23.98 % 28.30 % 27.43 % -11.12%
  YoY % -19.68% 2,410.45% -96.51% -19.85% -15.27% 3.17% -
  Horiz. % 49.25% 61.32% 2.44% 70.07% 87.42% 103.17% 100.00%
ROE 7.93 % 9.33 % 2.00 % 12.24 % 15.15 % 16.62 % 17.51 % -12.36%
  YoY % -15.01% 366.50% -83.66% -19.21% -8.84% -5.08% -
  Horiz. % 45.29% 53.28% 11.42% 69.90% 86.52% 94.92% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.60 13.46 12.30 11.34 10.97 61.91 59.07 -21.69%
  YoY % 1.04% 9.43% 8.47% 3.37% -82.28% 4.81% -
  Horiz. % 23.02% 22.79% 20.82% 19.20% 18.57% 104.81% 100.00%
EPS 1.19 1.40 0.29 1.59 1.97 1.97 12.96 -32.81%
  YoY % -15.00% 382.76% -81.76% -19.29% 0.00% -84.80% -
  Horiz. % 9.18% 10.80% 2.24% 12.27% 15.20% 15.20% 100.00%
DPS 0.76 1.12 0.51 1.68 1.88 1.25 7.88 -32.26%
  YoY % -32.14% 119.61% -69.64% -10.64% 50.40% -84.14% -
  Horiz. % 9.64% 14.21% 6.47% 21.32% 23.86% 15.86% 100.00%
NAPS 0.1500 0.1500 0.1400 0.1300 0.1300 0.8300 0.7400 -23.34%
  YoY % 0.00% 7.14% 7.69% 0.00% -84.34% 12.16% -
  Horiz. % 20.27% 20.27% 18.92% 17.57% 17.57% 112.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.58 13.49 12.76 11.36 10.97 8.84 8.44 8.24%
  YoY % 0.67% 5.72% 12.32% 3.56% 24.10% 4.74% -
  Horiz. % 160.90% 159.83% 151.18% 134.60% 129.98% 104.74% 100.00%
EPS 1.19 1.40 0.29 1.59 1.97 1.97 1.85 -7.08%
  YoY % -15.00% 382.76% -81.76% -19.29% 0.00% 6.49% -
  Horiz. % 64.32% 75.68% 15.68% 85.95% 106.49% 106.49% 100.00%
DPS 0.76 1.12 0.53 1.68 1.88 0.18 1.13 -6.39%
  YoY % -32.14% 111.32% -68.45% -10.64% 944.44% -84.07% -
  Horiz. % 67.26% 99.12% 46.90% 148.67% 166.37% 15.93% 100.00%
NAPS 0.1499 0.1504 0.1452 0.1302 0.1300 0.1185 0.1057 5.99%
  YoY % -0.33% 3.58% 11.52% 0.15% 9.70% 12.11% -
  Horiz. % 141.82% 142.29% 137.37% 123.18% 122.99% 112.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.1600 0.2200 0.2800 0.2700 0.4700 0.4100 0.2400 -
P/RPS 1.18 1.63 2.28 2.38 4.29 0.66 0.41 19.25%
  YoY % -27.61% -28.51% -4.20% -44.52% 550.00% 60.98% -
  Horiz. % 287.80% 397.56% 556.10% 580.49% 1,046.34% 160.98% 100.00%
P/EPS 13.45 15.71 99.95 16.97 23.86 2.97 1.85 39.14%
  YoY % -14.39% -84.28% 488.98% -28.88% 703.37% 60.54% -
  Horiz. % 727.03% 849.19% 5,402.70% 917.30% 1,289.73% 160.54% 100.00%
EY 7.44 6.36 1.00 5.89 4.19 33.65 54.00 -28.11%
  YoY % 16.98% 536.00% -83.02% 40.57% -87.55% -37.69% -
  Horiz. % 13.78% 11.78% 1.85% 10.91% 7.76% 62.31% 100.00%
DY 4.75 5.09 1.82 6.22 4.00 3.05 32.83 -27.52%
  YoY % -6.68% 179.67% -70.74% 55.50% 31.15% -90.71% -
  Horiz. % 14.47% 15.50% 5.54% 18.95% 12.18% 9.29% 100.00%
P/NAPS 1.07 1.47 2.00 2.08 3.62 0.49 0.32 22.26%
  YoY % -27.21% -26.50% -3.85% -42.54% 638.78% 53.13% -
  Horiz. % 334.38% 459.38% 625.00% 650.00% 1,131.25% 153.13% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 25/02/08 28/02/07 -
Price 0.1350 0.2200 0.2600 0.2800 0.4700 0.5800 0.2400 -
P/RPS 0.99 1.63 2.11 2.47 4.29 0.94 0.41 15.81%
  YoY % -39.26% -22.75% -14.57% -42.42% 356.38% 129.27% -
  Horiz. % 241.46% 397.56% 514.63% 602.44% 1,046.34% 229.27% 100.00%
P/EPS 11.34 15.71 92.81 17.60 23.86 4.20 1.85 35.24%
  YoY % -27.82% -83.07% 427.33% -26.24% 468.10% 127.03% -
  Horiz. % 612.97% 849.19% 5,016.76% 951.35% 1,289.73% 227.03% 100.00%
EY 8.81 6.36 1.08 5.68 4.19 23.79 54.00 -26.06%
  YoY % 38.52% 488.89% -80.99% 35.56% -82.39% -55.94% -
  Horiz. % 16.31% 11.78% 2.00% 10.52% 7.76% 44.06% 100.00%
DY 5.63 5.09 1.96 6.00 4.00 2.16 32.83 -25.44%
  YoY % 10.61% 159.69% -67.33% 50.00% 85.19% -93.42% -
  Horiz. % 17.15% 15.50% 5.97% 18.28% 12.18% 6.58% 100.00%
P/NAPS 0.90 1.47 1.86 2.15 3.62 0.70 0.32 18.79%
  YoY % -38.78% -20.97% -13.49% -40.61% 417.14% 118.75% -
  Horiz. % 281.25% 459.38% 581.25% 671.88% 1,131.25% 218.75% 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.
 


 

248  237  554  1249 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.175+0.005 
 HSI-H8F 0.3050.00 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.14+0.005 
 VELESTO 0.39+0.005 
 HSI-C7J 0.15-0.01 
 SANICHI 0.0450.00 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers