Highlights

[PICORP] YoY Cumulative Quarter Result on 2011-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 18-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     68.75%    YoY -     1,166.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 41,301 45,253 48,150 40,952 39,868 35,023 30,743 5.04%
  YoY % -8.73% -6.02% 17.58% 2.72% 13.83% 13.92% -
  Horiz. % 134.34% 147.20% 156.62% 133.21% 129.68% 113.92% 100.00%
PBT 9,538 16,189 14,051 12,658 -217 11,962 10,068 -0.90%
  YoY % -41.08% 15.22% 11.00% 5,933.18% -101.81% 18.81% -
  Horiz. % 94.74% 160.80% 139.56% 125.73% -2.16% 118.81% 100.00%
Tax -4,581 -3,185 -4,007 -3,894 -3,126 -3,317 -3,147 6.45%
  YoY % -43.83% 20.51% -2.90% -24.57% 5.76% -5.40% -
  Horiz. % 145.57% 101.21% 127.33% 123.74% 99.33% 105.40% 100.00%
NP 4,957 13,004 10,044 8,764 -3,343 8,645 6,921 -5.41%
  YoY % -61.88% 29.47% 14.61% 362.16% -138.67% 24.91% -
  Horiz. % 71.62% 187.89% 145.12% 126.63% -48.30% 124.91% 100.00%
NP to SH 2,787 8,423 7,196 6,291 -590 6,571 5,350 -10.29%
  YoY % -66.91% 17.05% 14.39% 1,166.27% -108.98% 22.82% -
  Horiz. % 52.09% 157.44% 134.50% 117.59% -11.03% 122.82% 100.00%
Tax Rate 48.03 % 19.67 % 28.52 % 30.76 % - % 27.73 % 31.26 % 7.42%
  YoY % 144.18% -31.03% -7.28% 0.00% 0.00% -11.29% -
  Horiz. % 153.65% 62.92% 91.23% 98.40% 0.00% 88.71% 100.00%
Total Cost 36,344 32,249 38,106 32,188 43,211 26,378 23,822 7.29%
  YoY % 12.70% -15.37% 18.39% -25.51% 63.81% 10.73% -
  Horiz. % 152.56% 135.37% 159.96% 135.12% 181.39% 110.73% 100.00%
Net Worth 112,807 111,867 105,629 91,743 85,222 85,422 79,259 6.06%
  YoY % 0.84% 5.91% 15.14% 7.65% -0.24% 7.78% -
  Horiz. % 142.33% 141.14% 133.27% 115.75% 107.52% 107.78% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - 8,949 - - 2,687 8,345 8,124 -
  YoY % 0.00% 0.00% 0.00% 0.00% -67.79% 2.72% -
  Horiz. % 0.00% 110.16% 0.00% 0.00% 33.08% 102.72% 100.00%
Div Payout % - % 106.25 % - % - % - % 127.00 % 151.85 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -16.36% -
  Horiz. % 0.00% 69.97% 0.00% 0.00% 0.00% 83.64% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 112,807 111,867 105,629 91,743 85,222 85,422 79,259 6.06%
  YoY % 0.84% 5.91% 15.14% 7.65% -0.24% 7.78% -
  Horiz. % 142.33% 141.14% 133.27% 115.75% 107.52% 107.78% 100.00%
NOSH 663,571 658,046 660,183 655,312 655,555 657,100 660,493 0.08%
  YoY % 0.84% -0.32% 0.74% -0.04% -0.24% -0.51% -
  Horiz. % 100.47% 99.63% 99.95% 99.22% 99.25% 99.49% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 12.00 % 28.74 % 20.86 % 21.40 % -8.39 % 24.68 % 22.51 % -9.95%
  YoY % -58.25% 37.78% -2.52% 355.07% -134.00% 9.64% -
  Horiz. % 53.31% 127.68% 92.67% 95.07% -37.27% 109.64% 100.00%
ROE 2.47 % 7.53 % 6.81 % 6.86 % -0.69 % 7.69 % 6.75 % -15.42%
  YoY % -67.20% 10.57% -0.73% 1,094.20% -108.97% 13.93% -
  Horiz. % 36.59% 111.56% 100.89% 101.63% -10.22% 113.93% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.22 6.88 7.29 6.25 6.08 5.33 4.65 4.97%
  YoY % -9.59% -5.62% 16.64% 2.80% 14.07% 14.62% -
  Horiz. % 133.76% 147.96% 156.77% 134.41% 130.75% 114.62% 100.00%
EPS 0.42 1.28 1.09 0.96 -0.09 1.00 0.81 -10.36%
  YoY % -67.19% 17.43% 13.54% 1,166.67% -109.00% 23.46% -
  Horiz. % 51.85% 158.02% 134.57% 118.52% -11.11% 123.46% 100.00%
DPS 0.00 1.36 0.00 0.00 0.41 1.27 1.23 -
  YoY % 0.00% 0.00% 0.00% 0.00% -67.72% 3.25% -
  Horiz. % 0.00% 110.57% 0.00% 0.00% 33.33% 103.25% 100.00%
NAPS 0.1700 0.1700 0.1600 0.1400 0.1300 0.1300 0.1200 5.97%
  YoY % 0.00% 6.25% 14.29% 7.69% 0.00% 8.33% -
  Horiz. % 141.67% 141.67% 133.33% 116.67% 108.33% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.28 6.88 7.32 6.22 6.06 5.32 4.67 5.06%
  YoY % -8.72% -6.01% 17.68% 2.64% 13.91% 13.92% -
  Horiz. % 134.48% 147.32% 156.75% 133.19% 129.76% 113.92% 100.00%
EPS 0.42 1.28 1.09 0.96 -0.09 1.00 0.81 -10.36%
  YoY % -67.19% 17.43% 13.54% 1,166.67% -109.00% 23.46% -
  Horiz. % 51.85% 158.02% 134.57% 118.52% -11.11% 123.46% 100.00%
DPS 0.00 1.36 0.00 0.00 0.41 1.27 1.23 -
  YoY % 0.00% 0.00% 0.00% 0.00% -67.72% 3.25% -
  Horiz. % 0.00% 110.57% 0.00% 0.00% 33.33% 103.25% 100.00%
NAPS 0.1714 0.1700 0.1605 0.1394 0.1295 0.1298 0.1205 6.05%
  YoY % 0.82% 5.92% 15.14% 7.64% -0.23% 7.72% -
  Horiz. % 142.24% 141.08% 133.20% 115.68% 107.47% 107.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.2650 0.1400 0.1700 0.2300 0.2500 0.3600 0.7100 -
P/RPS 4.26 2.04 2.33 3.68 4.11 6.75 15.25 -19.14%
  YoY % 108.82% -12.45% -36.68% -10.46% -39.11% -55.74% -
  Horiz. % 27.93% 13.38% 15.28% 24.13% 26.95% 44.26% 100.00%
P/EPS 63.10 10.94 15.60 23.96 -277.78 36.00 87.65 -5.33%
  YoY % 476.78% -29.87% -34.89% 108.63% -871.61% -58.93% -
  Horiz. % 71.99% 12.48% 17.80% 27.34% -316.92% 41.07% 100.00%
EY 1.58 9.14 6.41 4.17 -0.36 2.78 1.14 5.59%
  YoY % -82.71% 42.59% 53.72% 1,258.33% -112.95% 143.86% -
  Horiz. % 138.60% 801.75% 562.28% 365.79% -31.58% 243.86% 100.00%
DY 0.00 9.71 0.00 0.00 1.64 3.53 1.73 -
  YoY % 0.00% 0.00% 0.00% 0.00% -53.54% 104.05% -
  Horiz. % 0.00% 561.27% 0.00% 0.00% 94.80% 204.05% 100.00%
P/NAPS 1.56 0.82 1.06 1.64 1.92 2.77 5.92 -19.92%
  YoY % 90.24% -22.64% -35.37% -14.58% -30.69% -53.21% -
  Horiz. % 26.35% 13.85% 17.91% 27.70% 32.43% 46.79% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 30/08/13 30/08/12 18/08/11 16/08/10 04/08/09 22/08/08 -
Price 0.2550 0.1400 0.1700 0.1700 0.2300 0.3500 0.5600 -
P/RPS 4.10 2.04 2.33 2.72 3.78 6.57 12.03 -16.42%
  YoY % 100.98% -12.45% -14.34% -28.04% -42.47% -45.39% -
  Horiz. % 34.08% 16.96% 19.37% 22.61% 31.42% 54.61% 100.00%
P/EPS 60.71 10.94 15.60 17.71 -255.56 35.00 69.14 -2.14%
  YoY % 454.94% -29.87% -11.91% 106.93% -830.17% -49.38% -
  Horiz. % 87.81% 15.82% 22.56% 25.61% -369.63% 50.62% 100.00%
EY 1.65 9.14 6.41 5.65 -0.39 2.86 1.45 2.18%
  YoY % -81.95% 42.59% 13.45% 1,548.72% -113.64% 97.24% -
  Horiz. % 113.79% 630.34% 442.07% 389.66% -26.90% 197.24% 100.00%
DY 0.00 9.71 0.00 0.00 1.78 3.63 2.20 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.96% 65.00% -
  Horiz. % 0.00% 441.36% 0.00% 0.00% 80.91% 165.00% 100.00%
P/NAPS 1.50 0.82 1.06 1.21 1.77 2.69 4.67 -17.24%
  YoY % 82.93% -22.64% -12.40% -31.64% -34.20% -42.40% -
  Horiz. % 32.12% 17.56% 22.70% 25.91% 37.90% 57.60% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 
Partners & Brokers