Highlights

[PICORP] YoY Annualized Quarter Result on 2012-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     62.39%    YoY -     -15.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 80,529 83,989 96,807 89,379 88,796 83,951 74,726 1.25%
  YoY % -4.12% -13.24% 8.31% 0.66% 5.77% 12.35% -
  Horiz. % 107.77% 112.40% 129.55% 119.61% 118.83% 112.35% 100.00%
PBT 13,888 22,360 32,926 19,217 22,604 7,244 19,860 -5.78%
  YoY % -37.89% -32.09% 71.34% -14.98% 212.04% -63.52% -
  Horiz. % 69.93% 112.59% 165.79% 96.76% 113.82% 36.48% 100.00%
Tax -15,728 -8,369 -9,162 -7,140 -7,668 -6,679 -5,498 19.14%
  YoY % -87.93% 8.66% -28.32% 6.89% -14.81% -21.48% -
  Horiz. % 286.07% 152.22% 166.64% 129.87% 139.47% 121.48% 100.00%
NP -1,840 13,991 23,764 12,077 14,936 565 14,362 -
  YoY % -113.15% -41.13% 96.77% -19.14% 2,543.54% -96.07% -
  Horiz. % -12.81% 97.42% 165.46% 84.09% 104.00% 3.93% 100.00%
NP to SH -2,303 8,445 15,846 7,823 9,234 1,912 10,483 -
  YoY % -127.27% -46.71% 102.56% -15.28% 382.95% -81.76% -
  Horiz. % -21.97% 80.56% 151.16% 74.63% 88.09% 18.24% 100.00%
Tax Rate 113.25 % 37.43 % 27.83 % 37.15 % 33.92 % 92.20 % 27.68 % 26.45%
  YoY % 202.56% 34.50% -25.09% 9.52% -63.21% 233.09% -
  Horiz. % 409.14% 135.22% 100.54% 134.21% 122.54% 333.09% 100.00%
Total Cost 82,369 69,998 73,043 77,302 73,860 83,386 60,364 5.31%
  YoY % 17.67% -4.17% -5.51% 4.66% -11.42% 38.14% -
  Horiz. % 136.45% 115.96% 121.00% 128.06% 122.36% 138.14% 100.00%
Net Worth 98,700 112,151 112,011 98,609 98,935 95,550 85,674 2.39%
  YoY % -11.99% 0.13% 13.59% -0.33% 3.54% 11.53% -
  Horiz. % 115.20% 130.90% 130.74% 115.10% 115.48% 111.53% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 4,013 8,312 8,960 4,996 7,387 3,480 11,071 -15.55%
  YoY % -51.71% -7.24% 79.35% -32.37% 112.23% -68.56% -
  Horiz. % 36.25% 75.08% 80.93% 45.13% 66.72% 31.44% 100.00%
Div Payout % - % 98.43 % 56.55 % 63.87 % 80.00 % 182.05 % 105.62 % -
  YoY % 0.00% 74.06% -11.46% -20.16% -56.06% 72.36% -
  Horiz. % 0.00% 93.19% 53.54% 60.47% 75.74% 172.36% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 98,700 112,151 112,011 98,609 98,935 95,550 85,674 2.39%
  YoY % -11.99% 0.13% 13.59% -0.33% 3.54% 11.53% -
  Horiz. % 115.20% 130.90% 130.74% 115.10% 115.48% 111.53% 100.00%
NOSH 658,000 659,714 658,888 657,394 659,571 682,500 659,032 -0.03%
  YoY % -0.26% 0.13% 0.23% -0.33% -3.36% 3.56% -
  Horiz. % 99.84% 100.10% 99.98% 99.75% 100.08% 103.56% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -2.28 % 16.66 % 24.55 % 13.51 % 16.82 % 0.67 % 19.22 % -
  YoY % -113.69% -32.14% 81.72% -19.68% 2,410.45% -96.51% -
  Horiz. % -11.86% 86.68% 127.73% 70.29% 87.51% 3.49% 100.00%
ROE -2.33 % 7.53 % 14.15 % 7.93 % 9.33 % 2.00 % 12.24 % -
  YoY % -130.94% -46.78% 78.44% -15.01% 366.50% -83.66% -
  Horiz. % -19.04% 61.52% 115.60% 64.79% 76.23% 16.34% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 12.24 12.73 14.69 13.60 13.46 12.30 11.34 1.28%
  YoY % -3.85% -13.34% 8.01% 1.04% 9.43% 8.47% -
  Horiz. % 107.94% 112.26% 129.54% 119.93% 118.69% 108.47% 100.00%
EPS -0.35 1.28 2.41 1.19 1.40 0.29 1.59 -
  YoY % -127.34% -46.89% 102.52% -15.00% 382.76% -81.76% -
  Horiz. % -22.01% 80.50% 151.57% 74.84% 88.05% 18.24% 100.00%
DPS 0.61 1.26 1.36 0.76 1.12 0.51 1.68 -15.53%
  YoY % -51.59% -7.35% 78.95% -32.14% 119.61% -69.64% -
  Horiz. % 36.31% 75.00% 80.95% 45.24% 66.67% 30.36% 100.00%
NAPS 0.1500 0.1700 0.1700 0.1500 0.1500 0.1400 0.1300 2.41%
  YoY % -11.76% 0.00% 13.33% 0.00% 7.14% 7.69% -
  Horiz. % 115.38% 130.77% 130.77% 115.38% 115.38% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 12.24 12.76 14.71 13.58 13.49 12.76 11.36 1.25%
  YoY % -4.08% -13.26% 8.32% 0.67% 5.72% 12.32% -
  Horiz. % 107.75% 112.32% 129.49% 119.54% 118.75% 112.32% 100.00%
EPS -0.35 1.28 2.41 1.19 1.40 0.29 1.59 -
  YoY % -127.34% -46.89% 102.52% -15.00% 382.76% -81.76% -
  Horiz. % -22.01% 80.50% 151.57% 74.84% 88.05% 18.24% 100.00%
DPS 0.61 1.26 1.36 0.76 1.12 0.53 1.68 -15.53%
  YoY % -51.59% -7.35% 78.95% -32.14% 111.32% -68.45% -
  Horiz. % 36.31% 75.00% 80.95% 45.24% 66.67% 31.55% 100.00%
NAPS 0.1500 0.1704 0.1702 0.1499 0.1504 0.1452 0.1302 2.39%
  YoY % -11.97% 0.12% 13.54% -0.33% 3.58% 11.52% -
  Horiz. % 115.21% 130.88% 130.72% 115.13% 115.51% 111.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.1900 0.2050 0.1700 0.1600 0.2200 0.2800 0.2700 -
P/RPS 1.55 1.61 1.16 1.18 1.63 2.28 2.38 -6.89%
  YoY % -3.73% 38.79% -1.69% -27.61% -28.51% -4.20% -
  Horiz. % 65.13% 67.65% 48.74% 49.58% 68.49% 95.80% 100.00%
P/EPS -54.29 16.01 7.07 13.45 15.71 99.95 16.97 -
  YoY % -439.10% 126.45% -47.43% -14.39% -84.28% 488.98% -
  Horiz. % -319.92% 94.34% 41.66% 79.26% 92.58% 588.98% 100.00%
EY -1.84 6.24 14.15 7.44 6.36 1.00 5.89 -
  YoY % -129.49% -55.90% 90.19% 16.98% 536.00% -83.02% -
  Horiz. % -31.24% 105.94% 240.24% 126.32% 107.98% 16.98% 100.00%
DY 3.21 6.15 8.00 4.75 5.09 1.82 6.22 -10.43%
  YoY % -47.80% -23.12% 68.42% -6.68% 179.67% -70.74% -
  Horiz. % 51.61% 98.87% 128.62% 76.37% 81.83% 29.26% 100.00%
P/NAPS 1.27 1.21 1.00 1.07 1.47 2.00 2.08 -7.89%
  YoY % 4.96% 21.00% -6.54% -27.21% -26.50% -3.85% -
  Horiz. % 61.06% 58.17% 48.08% 51.44% 70.67% 96.15% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.1800 0.2100 0.2150 0.1350 0.2200 0.2600 0.2800 -
P/RPS 1.47 1.65 1.46 0.99 1.63 2.11 2.47 -8.28%
  YoY % -10.91% 13.01% 47.47% -39.26% -22.75% -14.57% -
  Horiz. % 59.51% 66.80% 59.11% 40.08% 65.99% 85.43% 100.00%
P/EPS -51.43 16.40 8.94 11.34 15.71 92.81 17.60 -
  YoY % -413.60% 83.45% -21.16% -27.82% -83.07% 427.33% -
  Horiz. % -292.22% 93.18% 50.80% 64.43% 89.26% 527.33% 100.00%
EY -1.94 6.10 11.19 8.81 6.36 1.08 5.68 -
  YoY % -131.80% -45.49% 27.01% 38.52% 488.89% -80.99% -
  Horiz. % -34.15% 107.39% 197.01% 155.11% 111.97% 19.01% 100.00%
DY 3.39 6.00 6.33 5.63 5.09 1.96 6.00 -9.07%
  YoY % -43.50% -5.21% 12.43% 10.61% 159.69% -67.33% -
  Horiz. % 56.50% 100.00% 105.50% 93.83% 84.83% 32.67% 100.00%
P/NAPS 1.20 1.24 1.26 0.90 1.47 1.86 2.15 -9.26%
  YoY % -3.23% -1.59% 40.00% -38.78% -20.97% -13.49% -
  Horiz. % 55.81% 57.67% 58.60% 41.86% 68.37% 86.51% 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.
 


 

190  230  541  1333 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295-0.005 
 TIGER 0.07+0.01 
 HSI-H8F 0.285-0.05 
 ARMADA 0.52-0.005 
 KNM 0.43-0.01 
 HSI-C7F 0.245+0.04 
 HSI-C7J 0.135+0.015 
 HHGROUP 0.05-0.01 
 HSI-C7K 0.41+0.035 
 BORNOIL 0.0450.00 
Partners & Brokers