Highlights

[PICORP] YoY Cumulative Quarter Result on 2009-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 04-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     64.81%    YoY -     22.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 48,150 40,952 39,868 35,023 30,743 28,723 25,850 10.91%
  YoY % 17.58% 2.72% 13.83% 13.92% 7.03% 11.11% -
  Horiz. % 186.27% 158.42% 154.23% 135.49% 118.93% 111.11% 100.00%
PBT 14,051 12,658 -217 11,962 10,068 11,433 10,746 4.57%
  YoY % 11.00% 5,933.18% -101.81% 18.81% -11.94% 6.39% -
  Horiz. % 130.76% 117.79% -2.02% 111.32% 93.69% 106.39% 100.00%
Tax -4,007 -3,894 -3,126 -3,317 -3,147 -2,998 -3,018 4.83%
  YoY % -2.90% -24.57% 5.76% -5.40% -4.97% 0.66% -
  Horiz. % 132.77% 129.03% 103.58% 109.91% 104.27% 99.34% 100.00%
NP 10,044 8,764 -3,343 8,645 6,921 8,435 7,728 4.46%
  YoY % 14.61% 362.16% -138.67% 24.91% -17.95% 9.15% -
  Horiz. % 129.97% 113.41% -43.26% 111.87% 89.56% 109.15% 100.00%
NP to SH 7,196 6,291 -590 6,571 5,350 6,428 6,255 2.36%
  YoY % 14.39% 1,166.27% -108.98% 22.82% -16.77% 2.77% -
  Horiz. % 115.04% 100.58% -9.43% 105.05% 85.53% 102.77% 100.00%
Tax Rate 28.52 % 30.76 % - % 27.73 % 31.26 % 26.22 % 28.08 % 0.26%
  YoY % -7.28% 0.00% 0.00% -11.29% 19.22% -6.62% -
  Horiz. % 101.57% 109.54% 0.00% 98.75% 111.32% 93.38% 100.00%
Total Cost 38,106 32,188 43,211 26,378 23,822 20,288 18,122 13.17%
  YoY % 18.39% -25.51% 63.81% 10.73% 17.42% 11.95% -
  Horiz. % 210.27% 177.62% 238.44% 145.56% 131.45% 111.95% 100.00%
Net Worth 105,629 91,743 85,222 85,422 79,259 74,241 72,426 6.49%
  YoY % 15.14% 7.65% -0.24% 7.78% 6.76% 2.51% -
  Horiz. % 145.84% 126.67% 117.67% 117.94% 109.43% 102.51% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 2,687 8,345 8,124 3,524 2,821 -
  YoY % 0.00% 0.00% -67.79% 2.72% 130.53% 24.89% -
  Horiz. % 0.00% 0.00% 95.25% 295.74% 287.90% 124.89% 100.00%
Div Payout % - % - % - % 127.00 % 151.85 % 54.82 % 45.11 % -
  YoY % 0.00% 0.00% 0.00% -16.36% 177.00% 21.53% -
  Horiz. % 0.00% 0.00% 0.00% 281.53% 336.62% 121.53% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 105,629 91,743 85,222 85,422 79,259 74,241 72,426 6.49%
  YoY % 15.14% 7.65% -0.24% 7.78% 6.76% 2.51% -
  Horiz. % 145.84% 126.67% 117.67% 117.94% 109.43% 102.51% 100.00%
NOSH 660,183 655,312 655,555 657,100 660,493 93,976 94,060 38.33%
  YoY % 0.74% -0.04% -0.24% -0.51% 602.83% -0.09% -
  Horiz. % 701.87% 696.70% 696.95% 698.60% 702.20% 99.91% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 20.86 % 21.40 % -8.39 % 24.68 % 22.51 % 29.37 % 29.90 % -5.82%
  YoY % -2.52% 355.07% -134.00% 9.64% -23.36% -1.77% -
  Horiz. % 69.77% 71.57% -28.06% 82.54% 75.28% 98.23% 100.00%
ROE 6.81 % 6.86 % -0.69 % 7.69 % 6.75 % 8.66 % 8.64 % -3.89%
  YoY % -0.73% 1,094.20% -108.97% 13.93% -22.06% 0.23% -
  Horiz. % 78.82% 79.40% -7.99% 89.00% 78.12% 100.23% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 7.29 6.25 6.08 5.33 4.65 30.56 27.48 -19.82%
  YoY % 16.64% 2.80% 14.07% 14.62% -84.78% 11.21% -
  Horiz. % 26.53% 22.74% 22.13% 19.40% 16.92% 111.21% 100.00%
EPS 1.09 0.96 -0.09 1.00 0.81 6.84 6.65 -26.00%
  YoY % 13.54% 1,166.67% -109.00% 23.46% -88.16% 2.86% -
  Horiz. % 16.39% 14.44% -1.35% 15.04% 12.18% 102.86% 100.00%
DPS 0.00 0.00 0.41 1.27 1.23 3.75 3.00 -
  YoY % 0.00% 0.00% -67.72% 3.25% -67.20% 25.00% -
  Horiz. % 0.00% 0.00% 13.67% 42.33% 41.00% 125.00% 100.00%
NAPS 0.1600 0.1400 0.1300 0.1300 0.1200 0.7900 0.7700 -23.02%
  YoY % 14.29% 7.69% 0.00% 8.33% -84.81% 2.60% -
  Horiz. % 20.78% 18.18% 16.88% 16.88% 15.58% 102.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 7.32 6.22 6.06 5.32 4.67 4.37 3.93 10.91%
  YoY % 17.68% 2.64% 13.91% 13.92% 6.86% 11.20% -
  Horiz. % 186.26% 158.27% 154.20% 135.37% 118.83% 111.20% 100.00%
EPS 1.09 0.96 -0.09 1.00 0.81 0.98 0.95 2.32%
  YoY % 13.54% 1,166.67% -109.00% 23.46% -17.35% 3.16% -
  Horiz. % 114.74% 101.05% -9.47% 105.26% 85.26% 103.16% 100.00%
DPS 0.00 0.00 0.41 1.27 1.23 0.54 0.43 -
  YoY % 0.00% 0.00% -67.72% 3.25% 127.78% 25.58% -
  Horiz. % 0.00% 0.00% 95.35% 295.35% 286.05% 125.58% 100.00%
NAPS 0.1605 0.1394 0.1295 0.1298 0.1205 0.1128 0.1101 6.48%
  YoY % 15.14% 7.64% -0.23% 7.72% 6.83% 2.45% -
  Horiz. % 145.78% 126.61% 117.62% 117.89% 109.45% 102.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.1700 0.2300 0.2500 0.3600 0.7100 0.3600 0.1900 -
P/RPS 2.33 3.68 4.11 6.75 15.25 1.18 0.69 22.46%
  YoY % -36.68% -10.46% -39.11% -55.74% 1,192.37% 71.01% -
  Horiz. % 337.68% 533.33% 595.65% 978.26% 2,210.15% 171.01% 100.00%
P/EPS 15.60 23.96 -277.78 36.00 87.65 5.26 2.86 32.64%
  YoY % -34.89% 108.63% -871.61% -58.93% 1,566.35% 83.92% -
  Horiz. % 545.45% 837.76% -9,712.59% 1,258.74% 3,064.69% 183.92% 100.00%
EY 6.41 4.17 -0.36 2.78 1.14 19.00 35.00 -24.62%
  YoY % 53.72% 1,258.33% -112.95% 143.86% -94.00% -45.71% -
  Horiz. % 18.31% 11.91% -1.03% 7.94% 3.26% 54.29% 100.00%
DY 0.00 0.00 1.64 3.53 1.73 10.42 15.79 -
  YoY % 0.00% 0.00% -53.54% 104.05% -83.40% -34.01% -
  Horiz. % 0.00% 0.00% 10.39% 22.36% 10.96% 65.99% 100.00%
P/NAPS 1.06 1.64 1.92 2.77 5.92 0.46 0.25 27.19%
  YoY % -35.37% -14.58% -30.69% -53.21% 1,186.96% 84.00% -
  Horiz. % 424.00% 656.00% 768.00% 1,108.00% 2,368.00% 184.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 18/08/11 16/08/10 04/08/09 22/08/08 17/08/07 07/08/06 -
Price 0.1700 0.1700 0.2300 0.3500 0.5600 0.4100 0.1900 -
P/RPS 2.33 2.72 3.78 6.57 12.03 1.34 0.69 22.46%
  YoY % -14.34% -28.04% -42.47% -45.39% 797.76% 94.20% -
  Horiz. % 337.68% 394.20% 547.83% 952.17% 1,743.48% 194.20% 100.00%
P/EPS 15.60 17.71 -255.56 35.00 69.14 5.99 2.86 32.64%
  YoY % -11.91% 106.93% -830.17% -49.38% 1,054.26% 109.44% -
  Horiz. % 545.45% 619.23% -8,935.66% 1,223.78% 2,417.48% 209.44% 100.00%
EY 6.41 5.65 -0.39 2.86 1.45 16.68 35.00 -24.62%
  YoY % 13.45% 1,548.72% -113.64% 97.24% -91.31% -52.34% -
  Horiz. % 18.31% 16.14% -1.11% 8.17% 4.14% 47.66% 100.00%
DY 0.00 0.00 1.78 3.63 2.20 9.15 15.79 -
  YoY % 0.00% 0.00% -50.96% 65.00% -75.96% -42.05% -
  Horiz. % 0.00% 0.00% 11.27% 22.99% 13.93% 57.95% 100.00%
P/NAPS 1.06 1.21 1.77 2.69 4.67 0.52 0.25 27.19%
  YoY % -12.40% -31.64% -34.20% -42.40% 798.08% 108.00% -
  Horiz. % 424.00% 484.00% 708.00% 1,076.00% 1,868.00% 208.00% 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.
 


 

133  293  466  1311 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30-0.01 
 VC 0.285-0.02 
 BARAKAH 0.05-0.02 
 DAYANG 0.965-0.165 
 ARMADA 0.185-0.005 
 VC-PA 0.06-0.01 
 EKOVEST 0.78-0.015 
 VELESTO 0.265-0.02 
 HSI-H6Q 0.56+0.035 
 LAMBO 0.0650.00 
Partners & Brokers