Highlights

[PICORP] YoY Annualized Quarter Result on 2009-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 11-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     23.00%    YoY -     24.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 93,748 76,764 73,648 71,288 59,580 54,300 49,952 11.05%
  YoY % 22.12% 4.23% 3.31% 19.65% 9.72% 8.70% -
  Horiz. % 187.68% 153.68% 147.44% 142.71% 119.27% 108.70% 100.00%
PBT 29,956 27,576 26,888 26,852 23,596 22,368 21,088 6.02%
  YoY % 8.63% 2.56% 0.13% 13.80% 5.49% 6.07% -
  Horiz. % 142.05% 130.77% 127.50% 127.33% 111.89% 106.07% 100.00%
Tax -8,408 -7,656 -6,084 -6,136 -6,608 -5,932 -6,100 5.49%
  YoY % -9.82% -25.84% 0.85% 7.14% -11.40% 2.75% -
  Horiz. % 137.84% 125.51% 99.74% 100.59% 108.33% 97.25% 100.00%
NP 21,548 19,920 20,804 20,716 16,988 16,436 14,988 6.23%
  YoY % 8.17% -4.25% 0.42% 21.94% 3.36% 9.66% -
  Horiz. % 143.77% 132.91% 138.80% 138.22% 113.34% 109.66% 100.00%
NP to SH 15,976 14,912 16,860 15,948 12,828 12,632 11,664 5.38%
  YoY % 7.14% -11.55% 5.72% 24.32% 1.55% 8.30% -
  Horiz. % 136.97% 127.85% 144.55% 136.73% 109.98% 108.30% 100.00%
Tax Rate 28.07 % 27.76 % 22.63 % 22.85 % 28.00 % 26.52 % 28.93 % -0.50%
  YoY % 1.12% 22.67% -0.96% -18.39% 5.58% -8.33% -
  Horiz. % 97.03% 95.96% 78.22% 78.98% 96.79% 91.67% 100.00%
Total Cost 72,200 56,844 52,844 50,572 42,592 37,864 34,964 12.83%
  YoY % 27.01% 7.57% 4.49% 18.74% 12.49% 8.29% -
  Horiz. % 206.50% 162.58% 151.14% 144.64% 121.82% 108.29% 100.00%
Net Worth 98,213 91,564 92,203 84,968 85,083 74,250 70,548 5.66%
  YoY % 7.26% -0.69% 8.51% -0.13% 14.59% 5.25% -
  Horiz. % 139.21% 129.79% 130.69% 120.44% 120.60% 105.25% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - 18,849 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 146.94 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 98,213 91,564 92,203 84,968 85,083 74,250 70,548 5.66%
  YoY % 7.26% -0.69% 8.51% -0.13% 14.59% 5.25% -
  Horiz. % 139.21% 129.79% 130.69% 120.44% 120.60% 105.25% 100.00%
NOSH 654,754 654,035 658,593 653,606 654,489 93,988 94,064 38.14%
  YoY % 0.11% -0.69% 0.76% -0.13% 596.35% -0.08% -
  Horiz. % 696.07% 695.30% 700.15% 694.85% 695.79% 99.92% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 22.99 % 25.95 % 28.25 % 29.06 % 28.51 % 30.27 % 30.00 % -4.33%
  YoY % -11.41% -8.14% -2.79% 1.93% -5.81% 0.90% -
  Horiz. % 76.63% 86.50% 94.17% 96.87% 95.03% 100.90% 100.00%
ROE 16.27 % 16.29 % 18.29 % 18.77 % 15.08 % 17.01 % 16.53 % -0.26%
  YoY % -0.12% -10.93% -2.56% 24.47% -11.35% 2.90% -
  Horiz. % 98.43% 98.55% 110.65% 113.55% 91.23% 102.90% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 14.32 11.74 11.18 10.91 9.10 57.77 53.10 -19.61%
  YoY % 21.98% 5.01% 2.47% 19.89% -84.25% 8.79% -
  Horiz. % 26.97% 22.11% 21.05% 20.55% 17.14% 108.79% 100.00%
EPS 2.44 2.28 2.56 2.44 1.96 13.44 12.40 -23.72%
  YoY % 7.02% -10.94% 4.92% 24.49% -85.42% 8.39% -
  Horiz. % 19.68% 18.39% 20.65% 19.68% 15.81% 108.39% 100.00%
DPS 0.00 0.00 0.00 0.00 2.88 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1500 0.1400 0.1400 0.1300 0.1300 0.7900 0.7500 -23.51%
  YoY % 7.14% 0.00% 7.69% 0.00% -83.54% 5.33% -
  Horiz. % 20.00% 18.67% 18.67% 17.33% 17.33% 105.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 14.25 11.67 11.19 10.83 9.05 8.25 7.59 11.06%
  YoY % 22.11% 4.29% 3.32% 19.67% 9.70% 8.70% -
  Horiz. % 187.75% 153.75% 147.43% 142.69% 119.24% 108.70% 100.00%
EPS 2.43 2.27 2.56 2.42 1.95 1.92 1.77 5.42%
  YoY % 7.05% -11.33% 5.79% 24.10% 1.56% 8.47% -
  Horiz. % 137.29% 128.25% 144.63% 136.72% 110.17% 108.47% 100.00%
DPS 0.00 0.00 0.00 0.00 2.86 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1493 0.1392 0.1401 0.1291 0.1293 0.1128 0.1072 5.67%
  YoY % 7.26% -0.64% 8.52% -0.15% 14.63% 5.22% -
  Horiz. % 139.27% 129.85% 130.69% 120.43% 120.62% 105.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.2000 0.2500 0.2800 0.4700 0.5700 0.2500 0.1500 -
P/RPS 1.40 2.13 2.50 4.31 6.26 0.43 0.28 30.73%
  YoY % -34.27% -14.80% -42.00% -31.15% 1,355.81% 53.57% -
  Horiz. % 500.00% 760.71% 892.86% 1,539.29% 2,235.71% 153.57% 100.00%
P/EPS 8.20 10.96 10.94 19.26 29.08 1.86 1.21 37.52%
  YoY % -25.18% 0.18% -43.20% -33.77% 1,463.44% 53.72% -
  Horiz. % 677.69% 905.79% 904.13% 1,591.74% 2,403.31% 153.72% 100.00%
EY 12.20 9.12 9.14 5.19 3.44 53.76 82.67 -27.28%
  YoY % 33.77% -0.22% 76.11% 50.87% -93.60% -34.97% -
  Horiz. % 14.76% 11.03% 11.06% 6.28% 4.16% 65.03% 100.00%
DY 0.00 0.00 0.00 0.00 5.05 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.33 1.79 2.00 3.62 4.38 0.32 0.20 37.09%
  YoY % -25.70% -10.50% -44.75% -17.35% 1,268.75% 60.00% -
  Horiz. % 665.00% 895.00% 1,000.00% 1,810.00% 2,190.00% 160.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 23/05/11 26/05/10 11/05/09 07/05/08 08/05/07 12/04/06 -
Price 0.1800 0.2500 0.2500 0.4200 0.6900 0.2400 0.1600 -
P/RPS 1.26 2.13 2.24 3.85 7.58 0.42 0.30 26.99%
  YoY % -40.85% -4.91% -41.82% -49.21% 1,704.76% 40.00% -
  Horiz. % 420.00% 710.00% 746.67% 1,283.33% 2,526.67% 140.00% 100.00%
P/EPS 7.38 10.96 9.77 17.21 35.20 1.79 1.29 33.70%
  YoY % -32.66% 12.18% -43.23% -51.11% 1,866.48% 38.76% -
  Horiz. % 572.09% 849.61% 757.36% 1,334.11% 2,728.68% 138.76% 100.00%
EY 13.56 9.12 10.24 5.81 2.84 56.00 77.50 -25.19%
  YoY % 48.68% -10.94% 76.25% 104.58% -94.93% -27.74% -
  Horiz. % 17.50% 11.77% 13.21% 7.50% 3.66% 72.26% 100.00%
DY 0.00 0.00 0.00 0.00 4.17 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.20 1.79 1.79 3.23 5.31 0.30 0.21 33.67%
  YoY % -32.96% 0.00% -44.58% -39.17% 1,670.00% 42.86% -
  Horiz. % 571.43% 852.38% 852.38% 1,538.10% 2,528.57% 142.86% 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.
 


 

214  315  526  1150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.25-0.015 
 MYEG 1.37+0.07 
 HIBISCS 1.12+0.06 
 DYNACIA 0.095-0.005 
 DAYANG 1.35-0.04 
 SAPNRG-WA 0.1450.00 
 HSI-C5D 0.315-0.04 
 HSI-C5A 0.365-0.045 
 HSI-C3V 0.035-0.03 
 HIBISCS-WC 0.505+0.03 
Partners & Brokers