Highlights

[PICORP] YoY Cumulative Quarter Result on 2009-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 13-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     52.20%    YoY -     15.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 64,721 65,924 61,004 55,381 49,338 44,650 40,371 8.18%
  YoY % -1.82% 8.07% 10.15% 12.25% 10.50% 10.60% -
  Horiz. % 160.32% 163.30% 151.11% 137.18% 122.21% 110.60% 100.00%
PBT 12,045 19,273 2,025 17,572 16,662 17,657 16,513 -5.12%
  YoY % -37.50% 851.75% -88.48% 5.46% -5.64% 6.93% -
  Horiz. % 72.94% 116.71% 12.26% 106.41% 100.90% 106.93% 100.00%
Tax -5,276 -5,560 -4,952 -4,434 -5,577 -4,592 -4,658 2.10%
  YoY % 5.11% -12.28% -11.68% 20.49% -21.45% 1.42% -
  Horiz. % 113.27% 119.36% 106.31% 95.19% 119.73% 98.58% 100.00%
NP 6,769 13,713 -2,927 13,138 11,085 13,065 11,855 -8.91%
  YoY % -50.64% 568.50% -122.28% 18.52% -15.15% 10.21% -
  Horiz. % 57.10% 115.67% -24.69% 110.82% 93.50% 110.21% 100.00%
NP to SH 3,613 9,977 -1,073 10,001 8,658 9,760 9,469 -14.82%
  YoY % -63.79% 1,029.82% -110.73% 15.51% -11.29% 3.07% -
  Horiz. % 38.16% 105.36% -11.33% 105.62% 91.44% 103.07% 100.00%
Tax Rate 43.80 % 28.85 % 244.54 % 25.23 % 33.47 % 26.01 % 28.21 % 7.60%
  YoY % 51.82% -88.20% 869.24% -24.62% 28.68% -7.80% -
  Horiz. % 155.26% 102.27% 866.86% 89.44% 118.65% 92.20% 100.00%
Total Cost 57,952 52,211 63,931 42,243 38,253 31,585 28,516 12.53%
  YoY % 11.00% -18.33% 51.34% 10.43% 21.11% 10.76% -
  Horiz. % 203.23% 183.09% 224.19% 148.14% 134.15% 110.76% 100.00%
Net Worth 98,536 98,441 87,181 85,534 78,709 74,281 73,767 4.94%
  YoY % 0.10% 12.92% 1.92% 8.67% 5.96% 0.70% -
  Horiz. % 133.58% 133.45% 118.18% 115.95% 106.70% 100.70% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 3,346 2,749 8,356 8,067 7,465 6,290 -
  YoY % 0.00% 21.73% -67.10% 3.57% 8.06% 18.68% -
  Horiz. % 0.00% 53.21% 43.71% 132.83% 128.25% 118.68% 100.00%
Div Payout % - % 33.55 % - % 83.55 % 93.18 % 76.49 % 66.43 % -
  YoY % 0.00% 0.00% 0.00% -10.33% 21.82% 15.14% -
  Horiz. % 0.00% 50.50% 0.00% 125.77% 140.27% 115.14% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 98,536 98,441 87,181 85,534 78,709 74,281 73,767 4.94%
  YoY % 0.10% 12.92% 1.92% 8.67% 5.96% 0.70% -
  Horiz. % 133.58% 133.45% 118.18% 115.95% 106.70% 100.70% 100.00%
NOSH 656,909 656,274 670,625 657,960 655,909 94,026 94,031 38.22%
  YoY % 0.10% -2.14% 1.92% 0.31% 597.58% -0.01% -
  Horiz. % 698.60% 697.93% 713.19% 699.72% 697.54% 99.99% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.46 % 20.80 % -4.80 % 23.72 % 22.47 % 29.26 % 29.37 % -15.79%
  YoY % -49.71% 533.33% -120.24% 5.56% -23.21% -0.37% -
  Horiz. % 35.61% 70.82% -16.34% 80.76% 76.51% 99.63% 100.00%
ROE 3.67 % 10.13 % -1.23 % 11.69 % 11.00 % 13.14 % 12.84 % -18.82%
  YoY % -63.77% 923.58% -110.52% 6.27% -16.29% 2.34% -
  Horiz. % 28.58% 78.89% -9.58% 91.04% 85.67% 102.34% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.85 10.05 9.10 8.42 7.52 47.49 42.93 -21.74%
  YoY % -1.99% 10.44% 8.08% 11.97% -84.17% 10.62% -
  Horiz. % 22.94% 23.41% 21.20% 19.61% 17.52% 110.62% 100.00%
EPS 0.55 1.52 -0.16 1.52 1.32 10.38 10.07 -38.38%
  YoY % -63.82% 1,050.00% -110.53% 15.15% -87.28% 3.08% -
  Horiz. % 5.46% 15.09% -1.59% 15.09% 13.11% 103.08% 100.00%
DPS 0.00 0.51 0.41 1.27 1.23 7.94 6.69 -
  YoY % 0.00% 24.39% -67.72% 3.25% -84.51% 18.68% -
  Horiz. % 0.00% 7.62% 6.13% 18.98% 18.39% 118.68% 100.00%
NAPS 0.1500 0.1500 0.1300 0.1300 0.1200 0.7900 0.7845 -24.08%
  YoY % 0.00% 15.38% 0.00% 8.33% -84.81% 0.70% -
  Horiz. % 19.12% 19.12% 16.57% 16.57% 15.30% 100.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.84 10.02 9.27 8.42 7.50 6.79 6.14 8.17%
  YoY % -1.80% 8.09% 10.10% 12.27% 10.46% 10.59% -
  Horiz. % 160.26% 163.19% 150.98% 137.13% 122.15% 110.59% 100.00%
EPS 0.55 1.52 -0.16 1.52 1.32 1.48 1.44 -14.81%
  YoY % -63.82% 1,050.00% -110.53% 15.15% -10.81% 2.78% -
  Horiz. % 38.19% 105.56% -11.11% 105.56% 91.67% 102.78% 100.00%
DPS 0.00 0.51 0.42 1.27 1.23 1.13 0.96 -
  YoY % 0.00% 21.43% -66.93% 3.25% 8.85% 17.71% -
  Horiz. % 0.00% 53.12% 43.75% 132.29% 128.12% 117.71% 100.00%
NAPS 0.1498 0.1496 0.1325 0.1300 0.1196 0.1129 0.1121 4.95%
  YoY % 0.13% 12.91% 1.92% 8.70% 5.93% 0.71% -
  Horiz. % 133.63% 133.45% 118.20% 115.97% 106.69% 100.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.1700 0.1800 0.2300 0.3200 0.5000 0.4600 0.2200 -
P/RPS 1.73 1.79 2.53 3.80 6.65 0.97 0.51 22.56%
  YoY % -3.35% -29.25% -33.42% -42.86% 585.57% 90.20% -
  Horiz. % 339.22% 350.98% 496.08% 745.10% 1,303.92% 190.20% 100.00%
P/EPS 30.91 11.84 -143.75 21.05 37.88 4.43 2.18 55.51%
  YoY % 161.06% 108.24% -782.90% -44.43% 755.08% 103.21% -
  Horiz. % 1,417.89% 543.12% -6,594.04% 965.60% 1,737.61% 203.21% 100.00%
EY 3.24 8.45 -0.70 4.75 2.64 22.57 45.77 -35.66%
  YoY % -61.66% 1,307.14% -114.74% 79.92% -88.30% -50.69% -
  Horiz. % 7.08% 18.46% -1.53% 10.38% 5.77% 49.31% 100.00%
DY 0.00 2.83 1.78 3.97 2.46 17.26 30.41 -
  YoY % 0.00% 58.99% -55.16% 61.38% -85.75% -43.24% -
  Horiz. % 0.00% 9.31% 5.85% 13.05% 8.09% 56.76% 100.00%
P/NAPS 1.13 1.20 1.77 2.46 4.17 0.58 0.28 26.15%
  YoY % -5.83% -32.20% -28.05% -41.01% 618.97% 107.14% -
  Horiz. % 403.57% 428.57% 632.14% 878.57% 1,489.29% 207.14% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 17/11/11 11/11/10 13/11/09 06/11/08 28/11/07 22/11/06 -
Price 0.1600 0.2200 0.3000 0.3100 0.5000 0.5300 0.2400 -
P/RPS 1.62 2.19 3.30 3.68 6.65 1.12 0.56 19.35%
  YoY % -26.03% -33.64% -10.33% -44.66% 493.75% 100.00% -
  Horiz. % 289.29% 391.07% 589.29% 657.14% 1,187.50% 200.00% 100.00%
P/EPS 29.09 14.47 -187.50 20.39 37.88 5.11 2.38 51.72%
  YoY % 101.04% 107.72% -1,019.57% -46.17% 641.29% 114.71% -
  Horiz. % 1,222.27% 607.98% -7,878.15% 856.72% 1,591.60% 214.71% 100.00%
EY 3.44 6.91 -0.53 4.90 2.64 19.58 41.96 -34.06%
  YoY % -50.22% 1,403.77% -110.82% 85.61% -86.52% -53.34% -
  Horiz. % 8.20% 16.47% -1.26% 11.68% 6.29% 46.66% 100.00%
DY 0.00 2.32 1.37 4.10 2.46 14.98 27.88 -
  YoY % 0.00% 69.34% -66.59% 66.67% -83.58% -46.27% -
  Horiz. % 0.00% 8.32% 4.91% 14.71% 8.82% 53.73% 100.00%
P/NAPS 1.07 1.47 2.31 2.38 4.17 0.67 0.31 22.91%
  YoY % -27.21% -36.36% -2.94% -42.93% 522.39% 116.13% -
  Horiz. % 345.16% 474.19% 745.16% 767.74% 1,345.16% 216.13% 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  245  503  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GREATEC 1.06+0.095 
 IWCITY 1.04-0.06 
 HSI-H6Q 0.27-0.05 
 PHB 0.01-0.005 
 BORNOIL 0.0450.00 
 EKOVEST 0.8450.00 
 HSI-C5J 0.34+0.07 
 MESTRON 0.155-0.005 
 DAYANG 1.17+0.10 
 PERDANA 0.35+0.03 

TOP ARTICLES

1. LETS CLIMB THE MOUNTAIN TOGETHER !!! Bursa Master
2. Any Good News In IWCITY AGM? Merger? Payment Done? Please Comment at Here! Thanks KL Glory Fury
3. GREATEC = GREAT-TRAP OR GREATER FOOL TRAP? SEE ARTICLE BY DR NEOH ON GREATER FOOL, Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
4. Dayang Enterprise Holdings - Time for a Revisit HLBank Research Highlights
5. [转贴] [Facebook live:浅谈Mestron holdings berhad (Mestron)] - James的股票投资James Share Investing James的股票投资James Share Investing
6. Tech: Going C2C and cross-border, Teleport plans to shake up the logistics business Good Articles to Share
7. 【转贴】4大策略助你重新布局大马股市及推荐股 【Stock Rider 股市骑士】
8. [转贴] 斤经济较:TOPGLOV 2019Q3 季报点评 - 夜月 Good Articles to Share
Partners & Brokers