Highlights

[PICORP] YoY Cumulative Quarter Result on 2013-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     72.60%    YoY -     17.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 41,754 40,640 41,301 45,253 48,150 40,952 39,868 0.77%
  YoY % 2.74% -1.60% -8.73% -6.02% 17.58% 2.72% -
  Horiz. % 104.73% 101.94% 103.59% 113.51% 120.77% 102.72% 100.00%
PBT 4,821 12,444 9,538 16,189 14,051 12,658 -217 -
  YoY % -61.26% 30.47% -41.08% 15.22% 11.00% 5,933.18% -
  Horiz. % -2,221.66% -5,734.56% -4,395.39% -7,460.37% -6,475.12% -5,833.18% 100.00%
Tax -3,934 -4,144 -4,581 -3,185 -4,007 -3,894 -3,126 3.90%
  YoY % 5.07% 9.54% -43.83% 20.51% -2.90% -24.57% -
  Horiz. % 125.85% 132.57% 146.55% 101.89% 128.18% 124.57% 100.00%
NP 887 8,300 4,957 13,004 10,044 8,764 -3,343 -
  YoY % -89.31% 67.44% -61.88% 29.47% 14.61% 362.16% -
  Horiz. % -26.53% -248.28% -148.28% -388.99% -300.45% -262.16% 100.00%
NP to SH -2,177 4,946 2,787 8,423 7,196 6,291 -590 24.28%
  YoY % -144.02% 77.47% -66.91% 17.05% 14.39% 1,166.27% -
  Horiz. % 368.98% -838.31% -472.37% -1,427.63% -1,219.66% -1,066.27% 100.00%
Tax Rate 81.60 % 33.30 % 48.03 % 19.67 % 28.52 % 30.76 % - % -
  YoY % 145.05% -30.67% 144.18% -31.03% -7.28% 0.00% -
  Horiz. % 265.28% 108.26% 156.14% 63.95% 92.72% 100.00% -
Total Cost 40,867 32,340 36,344 32,249 38,106 32,188 43,211 -0.92%
  YoY % 26.37% -11.02% 12.70% -15.37% 18.39% -25.51% -
  Horiz. % 94.58% 74.84% 84.11% 74.63% 88.19% 74.49% 100.00%
Net Worth 92,357 118,704 112,807 111,867 105,629 91,743 85,222 1.35%
  YoY % -22.20% 5.23% 0.84% 5.91% 15.14% 7.65% -
  Horiz. % 108.37% 139.29% 132.37% 131.27% 123.95% 107.65% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 1,517 2,505 - 8,949 - - 2,687 -9.08%
  YoY % -39.45% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.45% 93.24% 0.00% 332.97% 0.00% 0.00% 100.00%
Div Payout % - % 50.67 % - % 106.25 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 47.69% 0.00% 100.00% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 92,357 118,704 112,807 111,867 105,629 91,743 85,222 1.35%
  YoY % -22.20% 5.23% 0.84% 5.91% 15.14% 7.65% -
  Horiz. % 108.37% 139.29% 132.37% 131.27% 123.95% 107.65% 100.00%
NOSH 659,696 659,466 663,571 658,046 660,183 655,312 655,555 0.10%
  YoY % 0.03% -0.62% 0.84% -0.32% 0.74% -0.04% -
  Horiz. % 100.63% 100.60% 101.22% 100.38% 100.71% 99.96% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.12 % 20.42 % 12.00 % 28.74 % 20.86 % 21.40 % -8.39 % -
  YoY % -89.62% 70.17% -58.25% 37.78% -2.52% 355.07% -
  Horiz. % -25.27% -243.38% -143.03% -342.55% -248.63% -255.07% 100.00%
ROE -2.36 % 4.17 % 2.47 % 7.53 % 6.81 % 6.86 % -0.69 % 22.72%
  YoY % -156.59% 68.83% -67.20% 10.57% -0.73% 1,094.20% -
  Horiz. % 342.03% -604.35% -357.97% -1,091.30% -986.96% -994.20% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.33 6.16 6.22 6.88 7.29 6.25 6.08 0.67%
  YoY % 2.76% -0.96% -9.59% -5.62% 16.64% 2.80% -
  Horiz. % 104.11% 101.32% 102.30% 113.16% 119.90% 102.80% 100.00%
EPS -0.33 0.75 0.42 1.28 1.09 0.96 -0.09 24.15%
  YoY % -144.00% 78.57% -67.19% 17.43% 13.54% 1,166.67% -
  Horiz. % 366.67% -833.33% -466.67% -1,422.22% -1,211.11% -1,066.67% 100.00%
DPS 0.23 0.38 0.00 1.36 0.00 0.00 0.41 -9.18%
  YoY % -39.47% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.10% 92.68% 0.00% 331.71% 0.00% 0.00% 100.00%
NAPS 0.1400 0.1800 0.1700 0.1700 0.1600 0.1400 0.1300 1.24%
  YoY % -22.22% 5.88% 0.00% 6.25% 14.29% 7.69% -
  Horiz. % 107.69% 138.46% 130.77% 130.77% 123.08% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.35 6.18 6.28 6.88 7.32 6.22 6.06 0.78%
  YoY % 2.75% -1.59% -8.72% -6.01% 17.68% 2.64% -
  Horiz. % 104.79% 101.98% 103.63% 113.53% 120.79% 102.64% 100.00%
EPS -0.33 0.75 0.42 1.28 1.09 0.96 -0.09 24.15%
  YoY % -144.00% 78.57% -67.19% 17.43% 13.54% 1,166.67% -
  Horiz. % 366.67% -833.33% -466.67% -1,422.22% -1,211.11% -1,066.67% 100.00%
DPS 0.23 0.38 0.00 1.36 0.00 0.00 0.41 -9.18%
  YoY % -39.47% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.10% 92.68% 0.00% 331.71% 0.00% 0.00% 100.00%
NAPS 0.1404 0.1804 0.1714 0.1700 0.1605 0.1394 0.1295 1.35%
  YoY % -22.17% 5.25% 0.82% 5.92% 15.14% 7.64% -
  Horiz. % 108.42% 139.31% 132.36% 131.27% 123.94% 107.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.1450 0.2250 0.2650 0.1400 0.1700 0.2300 0.2500 -
P/RPS 2.29 3.65 4.26 2.04 2.33 3.68 4.11 -9.28%
  YoY % -37.26% -14.32% 108.82% -12.45% -36.68% -10.46% -
  Horiz. % 55.72% 88.81% 103.65% 49.64% 56.69% 89.54% 100.00%
P/EPS -43.94 30.00 63.10 10.94 15.60 23.96 -277.78 -26.44%
  YoY % -246.47% -52.46% 476.78% -29.87% -34.89% 108.63% -
  Horiz. % 15.82% -10.80% -22.72% -3.94% -5.62% -8.63% 100.00%
EY -2.28 3.33 1.58 9.14 6.41 4.17 -0.36 35.98%
  YoY % -168.47% 110.76% -82.71% 42.59% 53.72% 1,258.33% -
  Horiz. % 633.33% -925.00% -438.89% -2,538.89% -1,780.56% -1,158.33% 100.00%
DY 1.59 1.69 0.00 9.71 0.00 0.00 1.64 -0.51%
  YoY % -5.92% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.95% 103.05% 0.00% 592.07% 0.00% 0.00% 100.00%
P/NAPS 1.04 1.25 1.56 0.82 1.06 1.64 1.92 -9.71%
  YoY % -16.80% -19.87% 90.24% -22.64% -35.37% -14.58% -
  Horiz. % 54.17% 65.10% 81.25% 42.71% 55.21% 85.42% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 24/08/15 26/08/14 30/08/13 30/08/12 18/08/11 16/08/10 -
Price 0.1500 0.1950 0.2550 0.1400 0.1700 0.1700 0.2300 -
P/RPS 2.37 3.16 4.10 2.04 2.33 2.72 3.78 -7.48%
  YoY % -25.00% -22.93% 100.98% -12.45% -14.34% -28.04% -
  Horiz. % 62.70% 83.60% 108.47% 53.97% 61.64% 71.96% 100.00%
P/EPS -45.45 26.00 60.71 10.94 15.60 17.71 -255.56 -24.99%
  YoY % -274.81% -57.17% 454.94% -29.87% -11.91% 106.93% -
  Horiz. % 17.78% -10.17% -23.76% -4.28% -6.10% -6.93% 100.00%
EY -2.20 3.85 1.65 9.14 6.41 5.65 -0.39 33.39%
  YoY % -157.14% 133.33% -81.95% 42.59% 13.45% 1,548.72% -
  Horiz. % 564.10% -987.18% -423.08% -2,343.59% -1,643.59% -1,448.72% 100.00%
DY 1.53 1.95 0.00 9.71 0.00 0.00 1.78 -2.49%
  YoY % -21.54% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.96% 109.55% 0.00% 545.51% 0.00% 0.00% 100.00%
P/NAPS 1.07 1.08 1.50 0.82 1.06 1.21 1.77 -8.04%
  YoY % -0.93% -28.00% 82.93% -22.64% -12.40% -31.64% -
  Horiz. % 60.45% 61.02% 84.75% 46.33% 59.89% 68.36% 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