Highlights

[PICORP] YoY Cumulative Quarter Result on 2010-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 16-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -114.00%    YoY -     -108.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 45,253 48,150 40,952 39,868 35,023 30,743 28,723 7.86%
  YoY % -6.02% 17.58% 2.72% 13.83% 13.92% 7.03% -
  Horiz. % 157.55% 167.64% 142.58% 138.80% 121.93% 107.03% 100.00%
PBT 16,189 14,051 12,658 -217 11,962 10,068 11,433 5.96%
  YoY % 15.22% 11.00% 5,933.18% -101.81% 18.81% -11.94% -
  Horiz. % 141.60% 122.90% 110.71% -1.90% 104.63% 88.06% 100.00%
Tax -3,185 -4,007 -3,894 -3,126 -3,317 -3,147 -2,998 1.01%
  YoY % 20.51% -2.90% -24.57% 5.76% -5.40% -4.97% -
  Horiz. % 106.24% 133.66% 129.89% 104.27% 110.64% 104.97% 100.00%
NP 13,004 10,044 8,764 -3,343 8,645 6,921 8,435 7.47%
  YoY % 29.47% 14.61% 362.16% -138.67% 24.91% -17.95% -
  Horiz. % 154.17% 119.08% 103.90% -39.63% 102.49% 82.05% 100.00%
NP to SH 8,423 7,196 6,291 -590 6,571 5,350 6,428 4.60%
  YoY % 17.05% 14.39% 1,166.27% -108.98% 22.82% -16.77% -
  Horiz. % 131.04% 111.95% 97.87% -9.18% 102.22% 83.23% 100.00%
Tax Rate 19.67 % 28.52 % 30.76 % - % 27.73 % 31.26 % 26.22 % -4.67%
  YoY % -31.03% -7.28% 0.00% 0.00% -11.29% 19.22% -
  Horiz. % 75.02% 108.77% 117.32% 0.00% 105.76% 119.22% 100.00%
Total Cost 32,249 38,106 32,188 43,211 26,378 23,822 20,288 8.02%
  YoY % -15.37% 18.39% -25.51% 63.81% 10.73% 17.42% -
  Horiz. % 158.96% 187.83% 158.66% 212.99% 130.02% 117.42% 100.00%
Net Worth 111,867 105,629 91,743 85,222 85,422 79,259 74,241 7.07%
  YoY % 5.91% 15.14% 7.65% -0.24% 7.78% 6.76% -
  Horiz. % 150.68% 142.28% 123.57% 114.79% 115.06% 106.76% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 8,949 - - 2,687 8,345 8,124 3,524 16.79%
  YoY % 0.00% 0.00% 0.00% -67.79% 2.72% 130.53% -
  Horiz. % 253.95% 0.00% 0.00% 76.27% 236.80% 230.53% 100.00%
Div Payout % 106.25 % - % - % - % 127.00 % 151.85 % 54.82 % 11.65%
  YoY % 0.00% 0.00% 0.00% 0.00% -16.36% 177.00% -
  Horiz. % 193.82% 0.00% 0.00% 0.00% 231.67% 277.00% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 111,867 105,629 91,743 85,222 85,422 79,259 74,241 7.07%
  YoY % 5.91% 15.14% 7.65% -0.24% 7.78% 6.76% -
  Horiz. % 150.68% 142.28% 123.57% 114.79% 115.06% 106.76% 100.00%
NOSH 658,046 660,183 655,312 655,555 657,100 660,493 93,976 38.28%
  YoY % -0.32% 0.74% -0.04% -0.24% -0.51% 602.83% -
  Horiz. % 700.22% 702.50% 697.31% 697.57% 699.22% 702.83% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 28.74 % 20.86 % 21.40 % -8.39 % 24.68 % 22.51 % 29.37 % -0.36%
  YoY % 37.78% -2.52% 355.07% -134.00% 9.64% -23.36% -
  Horiz. % 97.85% 71.02% 72.86% -28.57% 84.03% 76.64% 100.00%
ROE 7.53 % 6.81 % 6.86 % -0.69 % 7.69 % 6.75 % 8.66 % -2.30%
  YoY % 10.57% -0.73% 1,094.20% -108.97% 13.93% -22.06% -
  Horiz. % 86.95% 78.64% 79.21% -7.97% 88.80% 77.94% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 6.88 7.29 6.25 6.08 5.33 4.65 30.56 -21.99%
  YoY % -5.62% 16.64% 2.80% 14.07% 14.62% -84.78% -
  Horiz. % 22.51% 23.85% 20.45% 19.90% 17.44% 15.22% 100.00%
EPS 1.28 1.09 0.96 -0.09 1.00 0.81 6.84 -24.35%
  YoY % 17.43% 13.54% 1,166.67% -109.00% 23.46% -88.16% -
  Horiz. % 18.71% 15.94% 14.04% -1.32% 14.62% 11.84% 100.00%
DPS 1.36 0.00 0.00 0.41 1.27 1.23 3.75 -15.54%
  YoY % 0.00% 0.00% 0.00% -67.72% 3.25% -67.20% -
  Horiz. % 36.27% 0.00% 0.00% 10.93% 33.87% 32.80% 100.00%
NAPS 0.1700 0.1600 0.1400 0.1300 0.1300 0.1200 0.7900 -22.57%
  YoY % 6.25% 14.29% 7.69% 0.00% 8.33% -84.81% -
  Horiz. % 21.52% 20.25% 17.72% 16.46% 16.46% 15.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 6.88 7.32 6.22 6.06 5.32 4.67 4.37 7.85%
  YoY % -6.01% 17.68% 2.64% 13.91% 13.92% 6.86% -
  Horiz. % 157.44% 167.51% 142.33% 138.67% 121.74% 106.86% 100.00%
EPS 1.28 1.09 0.96 -0.09 1.00 0.81 0.98 4.55%
  YoY % 17.43% 13.54% 1,166.67% -109.00% 23.46% -17.35% -
  Horiz. % 130.61% 111.22% 97.96% -9.18% 102.04% 82.65% 100.00%
DPS 1.36 0.00 0.00 0.41 1.27 1.23 0.54 16.63%
  YoY % 0.00% 0.00% 0.00% -67.72% 3.25% 127.78% -
  Horiz. % 251.85% 0.00% 0.00% 75.93% 235.19% 227.78% 100.00%
NAPS 0.1700 0.1605 0.1394 0.1295 0.1298 0.1205 0.1128 7.07%
  YoY % 5.92% 15.14% 7.64% -0.23% 7.72% 6.83% -
  Horiz. % 150.71% 142.29% 123.58% 114.80% 115.07% 106.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.1400 0.1700 0.2300 0.2500 0.3600 0.7100 0.3600 -
P/RPS 2.04 2.33 3.68 4.11 6.75 15.25 1.18 9.54%
  YoY % -12.45% -36.68% -10.46% -39.11% -55.74% 1,192.37% -
  Horiz. % 172.88% 197.46% 311.86% 348.31% 572.03% 1,292.37% 100.00%
P/EPS 10.94 15.60 23.96 -277.78 36.00 87.65 5.26 12.97%
  YoY % -29.87% -34.89% 108.63% -871.61% -58.93% 1,566.35% -
  Horiz. % 207.98% 296.58% 455.51% -5,280.99% 684.41% 1,666.35% 100.00%
EY 9.14 6.41 4.17 -0.36 2.78 1.14 19.00 -11.47%
  YoY % 42.59% 53.72% 1,258.33% -112.95% 143.86% -94.00% -
  Horiz. % 48.11% 33.74% 21.95% -1.89% 14.63% 6.00% 100.00%
DY 9.71 0.00 0.00 1.64 3.53 1.73 10.42 -1.17%
  YoY % 0.00% 0.00% 0.00% -53.54% 104.05% -83.40% -
  Horiz. % 93.19% 0.00% 0.00% 15.74% 33.88% 16.60% 100.00%
P/NAPS 0.82 1.06 1.64 1.92 2.77 5.92 0.46 10.10%
  YoY % -22.64% -35.37% -14.58% -30.69% -53.21% 1,186.96% -
  Horiz. % 178.26% 230.43% 356.52% 417.39% 602.17% 1,286.96% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 30/08/12 18/08/11 16/08/10 04/08/09 22/08/08 17/08/07 -
Price 0.1400 0.1700 0.1700 0.2300 0.3500 0.5600 0.4100 -
P/RPS 2.04 2.33 2.72 3.78 6.57 12.03 1.34 7.25%
  YoY % -12.45% -14.34% -28.04% -42.47% -45.39% 797.76% -
  Horiz. % 152.24% 173.88% 202.99% 282.09% 490.30% 897.76% 100.00%
P/EPS 10.94 15.60 17.71 -255.56 35.00 69.14 5.99 10.55%
  YoY % -29.87% -11.91% 106.93% -830.17% -49.38% 1,054.26% -
  Horiz. % 182.64% 260.43% 295.66% -4,266.44% 584.31% 1,154.26% 100.00%
EY 9.14 6.41 5.65 -0.39 2.86 1.45 16.68 -9.53%
  YoY % 42.59% 13.45% 1,548.72% -113.64% 97.24% -91.31% -
  Horiz. % 54.80% 38.43% 33.87% -2.34% 17.15% 8.69% 100.00%
DY 9.71 0.00 0.00 1.78 3.63 2.20 9.15 0.99%
  YoY % 0.00% 0.00% 0.00% -50.96% 65.00% -75.96% -
  Horiz. % 106.12% 0.00% 0.00% 19.45% 39.67% 24.04% 100.00%
P/NAPS 0.82 1.06 1.21 1.77 2.69 4.67 0.52 7.88%
  YoY % -22.64% -12.40% -31.64% -34.20% -42.40% 798.08% -
  Horiz. % 157.69% 203.85% 232.69% 340.38% 517.31% 898.08% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
4. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers