Highlights

[PICORP] YoY Cumulative Quarter Result on 2012-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -49.79%    YoY -     -63.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 58,981 62,836 69,866 64,721 65,924 61,004 55,381 1.05%
  YoY % -6.14% -10.06% 7.95% -1.82% 8.07% 10.15% -
  Horiz. % 106.50% 113.46% 126.16% 116.86% 119.04% 110.15% 100.00%
PBT 16,683 16,410 23,452 12,045 19,273 2,025 17,572 -0.86%
  YoY % 1.66% -30.03% 94.70% -37.50% 851.75% -88.48% -
  Horiz. % 94.94% 93.39% 133.46% 68.55% 109.68% 11.52% 100.00%
Tax -7,370 -5,985 -5,463 -5,276 -5,560 -4,952 -4,434 8.83%
  YoY % -23.14% -9.56% -3.54% 5.11% -12.28% -11.68% -
  Horiz. % 166.22% 134.98% 123.21% 118.99% 125.39% 111.68% 100.00%
NP 9,313 10,425 17,989 6,769 13,713 -2,927 13,138 -5.57%
  YoY % -10.67% -42.05% 165.76% -50.64% 568.50% -122.28% -
  Horiz. % 70.89% 79.35% 136.92% 51.52% 104.38% -22.28% 100.00%
NP to SH 7,399 7,089 11,754 3,613 9,977 -1,073 10,001 -4.90%
  YoY % 4.37% -39.69% 225.33% -63.79% 1,029.82% -110.73% -
  Horiz. % 73.98% 70.88% 117.53% 36.13% 99.76% -10.73% 100.00%
Tax Rate 44.18 % 36.47 % 23.29 % 43.80 % 28.85 % 244.54 % 25.23 % 9.78%
  YoY % 21.14% 56.59% -46.83% 51.82% -88.20% 869.24% -
  Horiz. % 175.11% 144.55% 92.31% 173.60% 114.35% 969.24% 100.00%
Total Cost 49,668 52,411 51,877 57,952 52,211 63,931 42,243 2.73%
  YoY % -5.23% 1.03% -10.48% 11.00% -18.33% 51.34% -
  Horiz. % 117.58% 124.07% 122.81% 137.19% 123.60% 151.34% 100.00%
Net Worth 118,912 111,586 105,063 98,536 98,441 87,181 85,534 5.64%
  YoY % 6.57% 6.21% 6.62% 0.10% 12.92% 1.92% -
  Horiz. % 139.02% 130.46% 122.83% 115.20% 115.09% 101.92% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,510 4,003 8,930 - 3,346 2,749 8,356 -18.15%
  YoY % -37.30% -55.16% 0.00% 0.00% 21.73% -67.10% -
  Horiz. % 30.04% 47.92% 106.87% 0.00% 40.05% 32.90% 100.00%
Div Payout % 33.93 % 56.48 % 75.98 % - % 33.55 % - % 83.55 % -13.94%
  YoY % -39.93% -25.66% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.61% 67.60% 90.94% 0.00% 40.16% 0.00% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 118,912 111,586 105,063 98,536 98,441 87,181 85,534 5.64%
  YoY % 6.57% 6.21% 6.62% 0.10% 12.92% 1.92% -
  Horiz. % 139.02% 130.46% 122.83% 115.20% 115.09% 101.92% 100.00%
NOSH 660,624 656,388 656,648 656,909 656,274 670,625 657,960 0.07%
  YoY % 0.65% -0.04% -0.04% 0.10% -2.14% 1.92% -
  Horiz. % 100.40% 99.76% 99.80% 99.84% 99.74% 101.92% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 15.79 % 16.59 % 25.75 % 10.46 % 20.80 % -4.80 % 23.72 % -6.55%
  YoY % -4.82% -35.57% 146.18% -49.71% 533.33% -120.24% -
  Horiz. % 66.57% 69.94% 108.56% 44.10% 87.69% -20.24% 100.00%
ROE 6.22 % 6.35 % 11.19 % 3.67 % 10.13 % -1.23 % 11.69 % -9.98%
  YoY % -2.05% -43.25% 204.90% -63.77% 923.58% -110.52% -
  Horiz. % 53.21% 54.32% 95.72% 31.39% 86.66% -10.52% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 8.93 9.57 10.64 9.85 10.05 9.10 8.42 0.98%
  YoY % -6.69% -10.06% 8.02% -1.99% 10.44% 8.08% -
  Horiz. % 106.06% 113.66% 126.37% 116.98% 119.36% 108.08% 100.00%
EPS 1.12 1.08 1.79 0.55 1.52 -0.16 1.52 -4.96%
  YoY % 3.70% -39.66% 225.45% -63.82% 1,050.00% -110.53% -
  Horiz. % 73.68% 71.05% 117.76% 36.18% 100.00% -10.53% 100.00%
DPS 0.38 0.61 1.36 0.00 0.51 0.41 1.27 -18.21%
  YoY % -37.70% -55.15% 0.00% 0.00% 24.39% -67.72% -
  Horiz. % 29.92% 48.03% 107.09% 0.00% 40.16% 32.28% 100.00%
NAPS 0.1800 0.1700 0.1600 0.1500 0.1500 0.1300 0.1300 5.57%
  YoY % 5.88% 6.25% 6.67% 0.00% 15.38% 0.00% -
  Horiz. % 138.46% 130.77% 123.08% 115.38% 115.38% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 8.96 9.55 10.62 9.84 10.02 9.27 8.42 1.04%
  YoY % -6.18% -10.08% 7.93% -1.80% 8.09% 10.10% -
  Horiz. % 106.41% 113.42% 126.13% 116.86% 119.00% 110.10% 100.00%
EPS 1.12 1.08 1.79 0.55 1.52 -0.16 1.52 -4.96%
  YoY % 3.70% -39.66% 225.45% -63.82% 1,050.00% -110.53% -
  Horiz. % 73.68% 71.05% 117.76% 36.18% 100.00% -10.53% 100.00%
DPS 0.38 0.61 1.36 0.00 0.51 0.42 1.27 -18.21%
  YoY % -37.70% -55.15% 0.00% 0.00% 21.43% -66.93% -
  Horiz. % 29.92% 48.03% 107.09% 0.00% 40.16% 33.07% 100.00%
NAPS 0.1807 0.1696 0.1597 0.1498 0.1496 0.1325 0.1300 5.64%
  YoY % 6.54% 6.20% 6.61% 0.13% 12.91% 1.92% -
  Horiz. % 139.00% 130.46% 122.85% 115.23% 115.08% 101.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.1950 0.2200 0.1450 0.1700 0.1800 0.2300 0.3200 -
P/RPS 2.18 2.30 1.36 1.73 1.79 2.53 3.80 -8.84%
  YoY % -5.22% 69.12% -21.39% -3.35% -29.25% -33.42% -
  Horiz. % 57.37% 60.53% 35.79% 45.53% 47.11% 66.58% 100.00%
P/EPS 17.41 20.37 8.10 30.91 11.84 -143.75 21.05 -3.11%
  YoY % -14.53% 151.48% -73.79% 161.06% 108.24% -782.90% -
  Horiz. % 82.71% 96.77% 38.48% 146.84% 56.25% -682.90% 100.00%
EY 5.74 4.91 12.34 3.24 8.45 -0.70 4.75 3.20%
  YoY % 16.90% -60.21% 280.86% -61.66% 1,307.14% -114.74% -
  Horiz. % 120.84% 103.37% 259.79% 68.21% 177.89% -14.74% 100.00%
DY 1.95 2.77 9.38 0.00 2.83 1.78 3.97 -11.17%
  YoY % -29.60% -70.47% 0.00% 0.00% 58.99% -55.16% -
  Horiz. % 49.12% 69.77% 236.27% 0.00% 71.28% 44.84% 100.00%
P/NAPS 1.08 1.29 0.91 1.13 1.20 1.77 2.46 -12.81%
  YoY % -16.28% 41.76% -19.47% -5.83% -32.20% -28.05% -
  Horiz. % 43.90% 52.44% 36.99% 45.93% 48.78% 71.95% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 24/11/14 15/11/13 30/11/12 17/11/11 11/11/10 13/11/09 -
Price 0.2050 0.2050 0.1750 0.1600 0.2200 0.3000 0.3100 -
P/RPS 2.30 2.14 1.64 1.62 2.19 3.30 3.68 -7.53%
  YoY % 7.48% 30.49% 1.23% -26.03% -33.64% -10.33% -
  Horiz. % 62.50% 58.15% 44.57% 44.02% 59.51% 89.67% 100.00%
P/EPS 18.30 18.98 9.78 29.09 14.47 -187.50 20.39 -1.79%
  YoY % -3.58% 94.07% -66.38% 101.04% 107.72% -1,019.57% -
  Horiz. % 89.75% 93.08% 47.96% 142.67% 70.97% -919.57% 100.00%
EY 5.46 5.27 10.23 3.44 6.91 -0.53 4.90 1.82%
  YoY % 3.61% -48.48% 197.38% -50.22% 1,403.77% -110.82% -
  Horiz. % 111.43% 107.55% 208.78% 70.20% 141.02% -10.82% 100.00%
DY 1.85 2.98 7.77 0.00 2.32 1.37 4.10 -12.42%
  YoY % -37.92% -61.65% 0.00% 0.00% 69.34% -66.59% -
  Horiz. % 45.12% 72.68% 189.51% 0.00% 56.59% 33.41% 100.00%
P/NAPS 1.14 1.21 1.09 1.07 1.47 2.31 2.38 -11.54%
  YoY % -5.79% 11.01% 1.87% -27.21% -36.36% -2.94% -
  Horiz. % 47.90% 50.84% 45.80% 44.96% 61.76% 97.06% 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.
 


 

267  377  497  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.23+0.005 
 GREATEC 0.90+0.09 
 HSI-H6P 0.32-0.02 
 HSI-C5J 0.14-0.01 
 HSI-H6Q 0.47-0.035 
 EKOVEST 0.835+0.005 
 HSI-H6N 0.195-0.025 
 MYEG 1.39-0.05 
 HPMT 0.44-0.055 
 LAMBO 0.060.00 
Partners & Brokers