Highlights

[PICORP] YoY Cumulative Quarter Result on 2011-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 17-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     58.59%    YoY -     1,029.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 62,836 69,866 64,721 65,924 61,004 55,381 49,338 4.11%
  YoY % -10.06% 7.95% -1.82% 8.07% 10.15% 12.25% -
  Horiz. % 127.36% 141.61% 131.18% 133.62% 123.65% 112.25% 100.00%
PBT 16,410 23,452 12,045 19,273 2,025 17,572 16,662 -0.25%
  YoY % -30.03% 94.70% -37.50% 851.75% -88.48% 5.46% -
  Horiz. % 98.49% 140.75% 72.29% 115.67% 12.15% 105.46% 100.00%
Tax -5,985 -5,463 -5,276 -5,560 -4,952 -4,434 -5,577 1.18%
  YoY % -9.56% -3.54% 5.11% -12.28% -11.68% 20.49% -
  Horiz. % 107.32% 97.96% 94.60% 99.70% 88.79% 79.51% 100.00%
NP 10,425 17,989 6,769 13,713 -2,927 13,138 11,085 -1.02%
  YoY % -42.05% 165.76% -50.64% 568.50% -122.28% 18.52% -
  Horiz. % 94.05% 162.28% 61.06% 123.71% -26.41% 118.52% 100.00%
NP to SH 7,089 11,754 3,613 9,977 -1,073 10,001 8,658 -3.28%
  YoY % -39.69% 225.33% -63.79% 1,029.82% -110.73% 15.51% -
  Horiz. % 81.88% 135.76% 41.73% 115.23% -12.39% 115.51% 100.00%
Tax Rate 36.47 % 23.29 % 43.80 % 28.85 % 244.54 % 25.23 % 33.47 % 1.44%
  YoY % 56.59% -46.83% 51.82% -88.20% 869.24% -24.62% -
  Horiz. % 108.96% 69.58% 130.86% 86.20% 730.62% 75.38% 100.00%
Total Cost 52,411 51,877 57,952 52,211 63,931 42,243 38,253 5.39%
  YoY % 1.03% -10.48% 11.00% -18.33% 51.34% 10.43% -
  Horiz. % 137.01% 135.62% 151.50% 136.49% 167.13% 110.43% 100.00%
Net Worth 111,586 105,063 98,536 98,441 87,181 85,534 78,709 5.99%
  YoY % 6.21% 6.62% 0.10% 12.92% 1.92% 8.67% -
  Horiz. % 141.77% 133.48% 125.19% 125.07% 110.76% 108.67% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 4,003 8,930 - 3,346 2,749 8,356 8,067 -11.02%
  YoY % -55.16% 0.00% 0.00% 21.73% -67.10% 3.57% -
  Horiz. % 49.63% 110.69% 0.00% 41.49% 34.08% 103.57% 100.00%
Div Payout % 56.48 % 75.98 % - % 33.55 % - % 83.55 % 93.18 % -8.00%
  YoY % -25.66% 0.00% 0.00% 0.00% 0.00% -10.33% -
  Horiz. % 60.61% 81.54% 0.00% 36.01% 0.00% 89.67% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 111,586 105,063 98,536 98,441 87,181 85,534 78,709 5.99%
  YoY % 6.21% 6.62% 0.10% 12.92% 1.92% 8.67% -
  Horiz. % 141.77% 133.48% 125.19% 125.07% 110.76% 108.67% 100.00%
NOSH 656,388 656,648 656,909 656,274 670,625 657,960 655,909 0.01%
  YoY % -0.04% -0.04% 0.10% -2.14% 1.92% 0.31% -
  Horiz. % 100.07% 100.11% 100.15% 100.06% 102.24% 100.31% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 16.59 % 25.75 % 10.46 % 20.80 % -4.80 % 23.72 % 22.47 % -4.93%
  YoY % -35.57% 146.18% -49.71% 533.33% -120.24% 5.56% -
  Horiz. % 73.83% 114.60% 46.55% 92.57% -21.36% 105.56% 100.00%
ROE 6.35 % 11.19 % 3.67 % 10.13 % -1.23 % 11.69 % 11.00 % -8.75%
  YoY % -43.25% 204.90% -63.77% 923.58% -110.52% 6.27% -
  Horiz. % 57.73% 101.73% 33.36% 92.09% -11.18% 106.27% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 9.57 10.64 9.85 10.05 9.10 8.42 7.52 4.10%
  YoY % -10.06% 8.02% -1.99% 10.44% 8.08% 11.97% -
  Horiz. % 127.26% 141.49% 130.98% 133.64% 121.01% 111.97% 100.00%
EPS 1.08 1.79 0.55 1.52 -0.16 1.52 1.32 -3.29%
  YoY % -39.66% 225.45% -63.82% 1,050.00% -110.53% 15.15% -
  Horiz. % 81.82% 135.61% 41.67% 115.15% -12.12% 115.15% 100.00%
DPS 0.61 1.36 0.00 0.51 0.41 1.27 1.23 -11.03%
  YoY % -55.15% 0.00% 0.00% 24.39% -67.72% 3.25% -
  Horiz. % 49.59% 110.57% 0.00% 41.46% 33.33% 103.25% 100.00%
NAPS 0.1700 0.1600 0.1500 0.1500 0.1300 0.1300 0.1200 5.97%
  YoY % 6.25% 6.67% 0.00% 15.38% 0.00% 8.33% -
  Horiz. % 141.67% 133.33% 125.00% 125.00% 108.33% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 9.55 10.62 9.84 10.02 9.27 8.42 7.50 4.11%
  YoY % -10.08% 7.93% -1.80% 8.09% 10.10% 12.27% -
  Horiz. % 127.33% 141.60% 131.20% 133.60% 123.60% 112.27% 100.00%
EPS 1.08 1.79 0.55 1.52 -0.16 1.52 1.32 -3.29%
  YoY % -39.66% 225.45% -63.82% 1,050.00% -110.53% 15.15% -
  Horiz. % 81.82% 135.61% 41.67% 115.15% -12.12% 115.15% 100.00%
DPS 0.61 1.36 0.00 0.51 0.42 1.27 1.23 -11.03%
  YoY % -55.15% 0.00% 0.00% 21.43% -66.93% 3.25% -
  Horiz. % 49.59% 110.57% 0.00% 41.46% 34.15% 103.25% 100.00%
NAPS 0.1696 0.1597 0.1498 0.1496 0.1325 0.1300 0.1196 5.99%
  YoY % 6.20% 6.61% 0.13% 12.91% 1.92% 8.70% -
  Horiz. % 141.81% 133.53% 125.25% 125.08% 110.79% 108.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.2200 0.1450 0.1700 0.1800 0.2300 0.3200 0.5000 -
P/RPS 2.30 1.36 1.73 1.79 2.53 3.80 6.65 -16.21%
  YoY % 69.12% -21.39% -3.35% -29.25% -33.42% -42.86% -
  Horiz. % 34.59% 20.45% 26.02% 26.92% 38.05% 57.14% 100.00%
P/EPS 20.37 8.10 30.91 11.84 -143.75 21.05 37.88 -9.82%
  YoY % 151.48% -73.79% 161.06% 108.24% -782.90% -44.43% -
  Horiz. % 53.78% 21.38% 81.60% 31.26% -379.49% 55.57% 100.00%
EY 4.91 12.34 3.24 8.45 -0.70 4.75 2.64 10.89%
  YoY % -60.21% 280.86% -61.66% 1,307.14% -114.74% 79.92% -
  Horiz. % 185.98% 467.42% 122.73% 320.08% -26.52% 179.92% 100.00%
DY 2.77 9.38 0.00 2.83 1.78 3.97 2.46 2.00%
  YoY % -70.47% 0.00% 0.00% 58.99% -55.16% 61.38% -
  Horiz. % 112.60% 381.30% 0.00% 115.04% 72.36% 161.38% 100.00%
P/NAPS 1.29 0.91 1.13 1.20 1.77 2.46 4.17 -17.75%
  YoY % 41.76% -19.47% -5.83% -32.20% -28.05% -41.01% -
  Horiz. % 30.94% 21.82% 27.10% 28.78% 42.45% 58.99% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 15/11/13 30/11/12 17/11/11 11/11/10 13/11/09 06/11/08 -
Price 0.2050 0.1750 0.1600 0.2200 0.3000 0.3100 0.5000 -
P/RPS 2.14 1.64 1.62 2.19 3.30 3.68 6.65 -17.21%
  YoY % 30.49% 1.23% -26.03% -33.64% -10.33% -44.66% -
  Horiz. % 32.18% 24.66% 24.36% 32.93% 49.62% 55.34% 100.00%
P/EPS 18.98 9.78 29.09 14.47 -187.50 20.39 37.88 -10.87%
  YoY % 94.07% -66.38% 101.04% 107.72% -1,019.57% -46.17% -
  Horiz. % 50.11% 25.82% 76.80% 38.20% -494.98% 53.83% 100.00%
EY 5.27 10.23 3.44 6.91 -0.53 4.90 2.64 12.20%
  YoY % -48.48% 197.38% -50.22% 1,403.77% -110.82% 85.61% -
  Horiz. % 199.62% 387.50% 130.30% 261.74% -20.08% 185.61% 100.00%
DY 2.98 7.77 0.00 2.32 1.37 4.10 2.46 3.25%
  YoY % -61.65% 0.00% 0.00% 69.34% -66.59% 66.67% -
  Horiz. % 121.14% 315.85% 0.00% 94.31% 55.69% 166.67% 100.00%
P/NAPS 1.21 1.09 1.07 1.47 2.31 2.38 4.17 -18.63%
  YoY % 11.01% 1.87% -27.21% -36.36% -2.94% -42.93% -
  Horiz. % 29.02% 26.14% 25.66% 35.25% 55.40% 57.07% 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.
 


 

1878 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.770.00 
 UCREST 0.2150.00 
 PINEAPP 0.280.00 
 PUC 0.070.00 
 WILLOW 0.4550.00 
 IRIS 0.160.00 
 BTECH 0.230.00 
 3A 0.810.00 
 TENAGA-C57 0.1250.00 
Partners & Brokers