Highlights

[PICORP] YoY Annualized Quarter Result on 2010-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     233.64%    YoY -     -81.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 96,807 89,379 88,796 83,951 74,726 72,187 58,183 8.85%
  YoY % 8.31% 0.66% 5.77% 12.35% 3.52% 24.07% -
  Horiz. % 166.38% 153.62% 152.62% 144.29% 128.43% 124.07% 100.00%
PBT 32,926 19,217 22,604 7,244 19,860 24,060 22,651 6.43%
  YoY % 71.34% -14.98% 212.04% -63.52% -17.46% 6.22% -
  Horiz. % 145.36% 84.84% 99.79% 31.98% 87.68% 106.22% 100.00%
Tax -9,162 -7,140 -7,668 -6,679 -5,498 -6,748 -6,186 6.76%
  YoY % -28.32% 6.89% -14.81% -21.48% 18.52% -9.09% -
  Horiz. % 148.11% 115.42% 123.96% 107.97% 88.88% 109.09% 100.00%
NP 23,764 12,077 14,936 565 14,362 17,312 16,465 6.30%
  YoY % 96.77% -19.14% 2,543.54% -96.07% -17.04% 5.14% -
  Horiz. % 144.33% 73.35% 90.71% 3.43% 87.23% 105.14% 100.00%
NP to SH 15,846 7,823 9,234 1,912 10,483 12,966 12,967 3.40%
  YoY % 102.56% -15.28% 382.95% -81.76% -19.15% -0.01% -
  Horiz. % 122.20% 60.33% 71.21% 14.75% 80.84% 99.99% 100.00%
Tax Rate 27.83 % 37.15 % 33.92 % 92.20 % 27.68 % 28.05 % 27.31 % 0.31%
  YoY % -25.09% 9.52% -63.21% 233.09% -1.32% 2.71% -
  Horiz. % 101.90% 136.03% 124.20% 337.61% 101.35% 102.71% 100.00%
Total Cost 73,043 77,302 73,860 83,386 60,364 54,875 41,718 9.78%
  YoY % -5.51% 4.66% -11.42% 38.14% 10.00% 31.54% -
  Horiz. % 175.09% 185.30% 177.05% 199.88% 144.70% 131.54% 100.00%
Net Worth 112,011 98,609 98,935 95,550 85,674 85,562 78,005 6.21%
  YoY % 13.59% -0.33% 3.54% 11.53% 0.13% 9.69% -
  Horiz. % 143.59% 126.41% 126.83% 122.49% 109.83% 109.69% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 8,960 4,996 7,387 3,480 11,071 12,373 1,174 40.26%
  YoY % 79.35% -32.37% 112.23% -68.56% -10.52% 953.28% -
  Horiz. % 762.77% 425.29% 628.82% 296.29% 942.45% 1,053.28% 100.00%
Div Payout % 56.55 % 63.87 % 80.00 % 182.05 % 105.62 % 95.43 % 9.06 % 35.65%
  YoY % -11.46% -20.16% -56.06% 72.36% 10.68% 953.31% -
  Horiz. % 624.17% 704.97% 883.00% 2,009.38% 1,165.78% 1,053.31% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 112,011 98,609 98,935 95,550 85,674 85,562 78,005 6.21%
  YoY % 13.59% -0.33% 3.54% 11.53% 0.13% 9.69% -
  Horiz. % 143.59% 126.41% 126.83% 122.49% 109.83% 109.69% 100.00%
NOSH 658,888 657,394 659,571 682,500 659,032 658,172 93,982 38.30%
  YoY % 0.23% -0.33% -3.36% 3.56% 0.13% 600.32% -
  Horiz. % 701.08% 699.49% 701.80% 726.20% 701.23% 700.32% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 24.55 % 13.51 % 16.82 % 0.67 % 19.22 % 23.98 % 28.30 % -2.34%
  YoY % 81.72% -19.68% 2,410.45% -96.51% -19.85% -15.27% -
  Horiz. % 86.75% 47.74% 59.43% 2.37% 67.92% 84.73% 100.00%
ROE 14.15 % 7.93 % 9.33 % 2.00 % 12.24 % 15.15 % 16.62 % -2.64%
  YoY % 78.44% -15.01% 366.50% -83.66% -19.21% -8.84% -
  Horiz. % 85.14% 47.71% 56.14% 12.03% 73.65% 91.16% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 14.69 13.60 13.46 12.30 11.34 10.97 61.91 -21.30%
  YoY % 8.01% 1.04% 9.43% 8.47% 3.37% -82.28% -
  Horiz. % 23.73% 21.97% 21.74% 19.87% 18.32% 17.72% 100.00%
EPS 2.41 1.19 1.40 0.29 1.59 1.97 1.97 3.41%
  YoY % 102.52% -15.00% 382.76% -81.76% -19.29% 0.00% -
  Horiz. % 122.34% 60.41% 71.07% 14.72% 80.71% 100.00% 100.00%
DPS 1.36 0.76 1.12 0.51 1.68 1.88 1.25 1.41%
  YoY % 78.95% -32.14% 119.61% -69.64% -10.64% 50.40% -
  Horiz. % 108.80% 60.80% 89.60% 40.80% 134.40% 150.40% 100.00%
NAPS 0.1700 0.1500 0.1500 0.1400 0.1300 0.1300 0.8300 -23.20%
  YoY % 13.33% 0.00% 7.14% 7.69% 0.00% -84.34% -
  Horiz. % 20.48% 18.07% 18.07% 16.87% 15.66% 15.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 14.71 13.58 13.49 12.76 11.36 10.97 8.84 8.85%
  YoY % 8.32% 0.67% 5.72% 12.32% 3.56% 24.10% -
  Horiz. % 166.40% 153.62% 152.60% 144.34% 128.51% 124.10% 100.00%
EPS 2.41 1.19 1.40 0.29 1.59 1.97 1.97 3.41%
  YoY % 102.52% -15.00% 382.76% -81.76% -19.29% 0.00% -
  Horiz. % 122.34% 60.41% 71.07% 14.72% 80.71% 100.00% 100.00%
DPS 1.36 0.76 1.12 0.53 1.68 1.88 0.18 40.04%
  YoY % 78.95% -32.14% 111.32% -68.45% -10.64% 944.44% -
  Horiz. % 755.56% 422.22% 622.22% 294.44% 933.33% 1,044.44% 100.00%
NAPS 0.1702 0.1499 0.1504 0.1452 0.1302 0.1300 0.1185 6.21%
  YoY % 13.54% -0.33% 3.58% 11.52% 0.15% 9.70% -
  Horiz. % 143.63% 126.50% 126.92% 122.53% 109.87% 109.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.1700 0.1600 0.2200 0.2800 0.2700 0.4700 0.4100 -
P/RPS 1.16 1.18 1.63 2.28 2.38 4.29 0.66 9.85%
  YoY % -1.69% -27.61% -28.51% -4.20% -44.52% 550.00% -
  Horiz. % 175.76% 178.79% 246.97% 345.45% 360.61% 650.00% 100.00%
P/EPS 7.07 13.45 15.71 99.95 16.97 23.86 2.97 15.54%
  YoY % -47.43% -14.39% -84.28% 488.98% -28.88% 703.37% -
  Horiz. % 238.05% 452.86% 528.96% 3,365.32% 571.38% 803.37% 100.00%
EY 14.15 7.44 6.36 1.00 5.89 4.19 33.65 -13.43%
  YoY % 90.19% 16.98% 536.00% -83.02% 40.57% -87.55% -
  Horiz. % 42.05% 22.11% 18.90% 2.97% 17.50% 12.45% 100.00%
DY 8.00 4.75 5.09 1.82 6.22 4.00 3.05 17.42%
  YoY % 68.42% -6.68% 179.67% -70.74% 55.50% 31.15% -
  Horiz. % 262.30% 155.74% 166.89% 59.67% 203.93% 131.15% 100.00%
P/NAPS 1.00 1.07 1.47 2.00 2.08 3.62 0.49 12.61%
  YoY % -6.54% -27.21% -26.50% -3.85% -42.54% 638.78% -
  Horiz. % 204.08% 218.37% 300.00% 408.16% 424.49% 738.78% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 25/02/08 -
Price 0.2150 0.1350 0.2200 0.2600 0.2800 0.4700 0.5800 -
P/RPS 1.46 0.99 1.63 2.11 2.47 4.29 0.94 7.61%
  YoY % 47.47% -39.26% -22.75% -14.57% -42.42% 356.38% -
  Horiz. % 155.32% 105.32% 173.40% 224.47% 262.77% 456.38% 100.00%
P/EPS 8.94 11.34 15.71 92.81 17.60 23.86 4.20 13.40%
  YoY % -21.16% -27.82% -83.07% 427.33% -26.24% 468.10% -
  Horiz. % 212.86% 270.00% 374.05% 2,209.76% 419.05% 568.10% 100.00%
EY 11.19 8.81 6.36 1.08 5.68 4.19 23.79 -11.80%
  YoY % 27.01% 38.52% 488.89% -80.99% 35.56% -82.39% -
  Horiz. % 47.04% 37.03% 26.73% 4.54% 23.88% 17.61% 100.00%
DY 6.33 5.63 5.09 1.96 6.00 4.00 2.16 19.61%
  YoY % 12.43% 10.61% 159.69% -67.33% 50.00% 85.19% -
  Horiz. % 293.06% 260.65% 235.65% 90.74% 277.78% 185.19% 100.00%
P/NAPS 1.26 0.90 1.47 1.86 2.15 3.62 0.70 10.28%
  YoY % 40.00% -38.78% -20.97% -13.49% -40.61% 417.14% -
  Horiz. % 180.00% 128.57% 210.00% 265.71% 307.14% 517.14% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers