Highlights

[PICORP] YoY Annualized Quarter Result on 2011-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 23-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     679.92%    YoY -     -11.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 79,244 92,396 93,748 76,764 73,648 71,288 59,580 4.87%
  YoY % -14.23% -1.44% 22.12% 4.23% 3.31% 19.65% -
  Horiz. % 133.00% 155.08% 157.35% 128.84% 123.61% 119.65% 100.00%
PBT 15,168 36,552 29,956 27,576 26,888 26,852 23,596 -7.10%
  YoY % -58.50% 22.02% 8.63% 2.56% 0.13% 13.80% -
  Horiz. % 64.28% 154.91% 126.95% 116.87% 113.95% 113.80% 100.00%
Tax -6,180 -6,224 -8,408 -7,656 -6,084 -6,136 -6,608 -1.11%
  YoY % 0.71% 25.98% -9.82% -25.84% 0.85% 7.14% -
  Horiz. % 93.52% 94.19% 127.24% 115.86% 92.07% 92.86% 100.00%
NP 8,988 30,328 21,548 19,920 20,804 20,716 16,988 -10.06%
  YoY % -70.36% 40.75% 8.17% -4.25% 0.42% 21.94% -
  Horiz. % 52.91% 178.53% 126.84% 117.26% 122.46% 121.94% 100.00%
NP to SH 5,512 19,520 15,976 14,912 16,860 15,948 12,828 -13.13%
  YoY % -71.76% 22.18% 7.14% -11.55% 5.72% 24.32% -
  Horiz. % 42.97% 152.17% 124.54% 116.25% 131.43% 124.32% 100.00%
Tax Rate 40.74 % 17.03 % 28.07 % 27.76 % 22.63 % 22.85 % 28.00 % 6.45%
  YoY % 139.22% -39.33% 1.12% 22.67% -0.96% -18.39% -
  Horiz. % 145.50% 60.82% 100.25% 99.14% 80.82% 81.61% 100.00%
Total Cost 70,256 62,068 72,200 56,844 52,844 50,572 42,592 8.69%
  YoY % 13.19% -14.03% 27.01% 7.57% 4.49% 18.74% -
  Horiz. % 164.95% 145.73% 169.52% 133.46% 124.07% 118.74% 100.00%
Net Worth 111,552 105,513 98,213 91,564 92,203 84,968 85,083 4.62%
  YoY % 5.72% 7.43% 7.26% -0.69% 8.51% -0.13% -
  Horiz. % 131.11% 124.01% 115.43% 107.62% 108.37% 99.87% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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% 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% 0.00% 0.00% 100.00%
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 111,552 105,513 98,213 91,564 92,203 84,968 85,083 4.62%
  YoY % 5.72% 7.43% 7.26% -0.69% 8.51% -0.13% -
  Horiz. % 131.11% 124.01% 115.43% 107.62% 108.37% 99.87% 100.00%
NOSH 656,190 659,459 654,754 654,035 658,593 653,606 654,489 0.04%
  YoY % -0.50% 0.72% 0.11% -0.69% 0.76% -0.13% -
  Horiz. % 100.26% 100.76% 100.04% 99.93% 100.63% 99.87% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 11.34 % 32.82 % 22.99 % 25.95 % 28.25 % 29.06 % 28.51 % -14.24%
  YoY % -65.45% 42.76% -11.41% -8.14% -2.79% 1.93% -
  Horiz. % 39.78% 115.12% 80.64% 91.02% 99.09% 101.93% 100.00%
ROE 4.94 % 18.50 % 16.27 % 16.29 % 18.29 % 18.77 % 15.08 % -16.97%
  YoY % -73.30% 13.71% -0.12% -10.93% -2.56% 24.47% -
  Horiz. % 32.76% 122.68% 107.89% 108.02% 121.29% 124.47% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 12.08 14.01 14.32 11.74 11.18 10.91 9.10 4.83%
  YoY % -13.78% -2.16% 21.98% 5.01% 2.47% 19.89% -
  Horiz. % 132.75% 153.96% 157.36% 129.01% 122.86% 119.89% 100.00%
EPS 0.84 2.96 2.44 2.28 2.56 2.44 1.96 -13.16%
  YoY % -71.62% 21.31% 7.02% -10.94% 4.92% 24.49% -
  Horiz. % 42.86% 151.02% 124.49% 116.33% 130.61% 124.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.88 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1700 0.1600 0.1500 0.1400 0.1400 0.1300 0.1300 4.57%
  YoY % 6.25% 6.67% 7.14% 0.00% 7.69% 0.00% -
  Horiz. % 130.77% 123.08% 115.38% 107.69% 107.69% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 12.04 14.04 14.25 11.67 11.19 10.83 9.05 4.87%
  YoY % -14.25% -1.47% 22.11% 4.29% 3.32% 19.67% -
  Horiz. % 133.04% 155.14% 157.46% 128.95% 123.65% 119.67% 100.00%
EPS 0.84 2.97 2.43 2.27 2.56 2.42 1.95 -13.09%
  YoY % -71.72% 22.22% 7.05% -11.33% 5.79% 24.10% -
  Horiz. % 43.08% 152.31% 124.62% 116.41% 131.28% 124.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.86 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1695 0.1604 0.1493 0.1392 0.1401 0.1291 0.1293 4.61%
  YoY % 5.67% 7.43% 7.26% -0.64% 8.52% -0.15% -
  Horiz. % 131.09% 124.05% 115.47% 107.66% 108.35% 99.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.2850 0.1450 0.2000 0.2500 0.2800 0.4700 0.5700 -
P/RPS 2.36 1.03 1.40 2.13 2.50 4.31 6.26 -15.00%
  YoY % 129.13% -26.43% -34.27% -14.80% -42.00% -31.15% -
  Horiz. % 37.70% 16.45% 22.36% 34.03% 39.94% 68.85% 100.00%
P/EPS 33.93 4.90 8.20 10.96 10.94 19.26 29.08 2.60%
  YoY % 592.45% -40.24% -25.18% 0.18% -43.20% -33.77% -
  Horiz. % 116.68% 16.85% 28.20% 37.69% 37.62% 66.23% 100.00%
EY 2.95 20.41 12.20 9.12 9.14 5.19 3.44 -2.53%
  YoY % -85.55% 67.30% 33.77% -0.22% 76.11% 50.87% -
  Horiz. % 85.76% 593.31% 354.65% 265.12% 265.70% 150.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.05 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.68 0.91 1.33 1.79 2.00 3.62 4.38 -14.75%
  YoY % 84.62% -31.58% -25.70% -10.50% -44.75% -17.35% -
  Horiz. % 38.36% 20.78% 30.37% 40.87% 45.66% 82.65% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 31/05/13 30/05/12 23/05/11 26/05/10 11/05/09 07/05/08 -
Price 0.2850 0.1600 0.1800 0.2500 0.2500 0.4200 0.6900 -
P/RPS 2.36 1.14 1.26 2.13 2.24 3.85 7.58 -17.67%
  YoY % 107.02% -9.52% -40.85% -4.91% -41.82% -49.21% -
  Horiz. % 31.13% 15.04% 16.62% 28.10% 29.55% 50.79% 100.00%
P/EPS 33.93 5.41 7.38 10.96 9.77 17.21 35.20 -0.61%
  YoY % 527.17% -26.69% -32.66% 12.18% -43.23% -51.11% -
  Horiz. % 96.39% 15.37% 20.97% 31.14% 27.76% 48.89% 100.00%
EY 2.95 18.50 13.56 9.12 10.24 5.81 2.84 0.64%
  YoY % -84.05% 36.43% 48.68% -10.94% 76.25% 104.58% -
  Horiz. % 103.87% 651.41% 477.46% 321.13% 360.56% 204.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.17 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.68 1.00 1.20 1.79 1.79 3.23 5.31 -17.45%
  YoY % 68.00% -16.67% -32.96% 0.00% -44.58% -39.17% -
  Horiz. % 31.64% 18.83% 22.60% 33.71% 33.71% 60.83% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers