Highlights

[PICORP] YoY Cumulative Quarter Result on 2013-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 15-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     39.55%    YoY -     225.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 64,549 58,981 62,836 69,866 64,721 65,924 61,004 0.94%
  YoY % 9.44% -6.14% -10.06% 7.95% -1.82% 8.07% -
  Horiz. % 105.81% 96.68% 103.00% 114.53% 106.09% 108.07% 100.00%
PBT 10,281 16,683 16,410 23,452 12,045 19,273 2,025 31.07%
  YoY % -38.37% 1.66% -30.03% 94.70% -37.50% 851.75% -
  Horiz. % 507.70% 823.85% 810.37% 1,158.12% 594.81% 951.75% 100.00%
Tax -5,818 -7,370 -5,985 -5,463 -5,276 -5,560 -4,952 2.72%
  YoY % 21.06% -23.14% -9.56% -3.54% 5.11% -12.28% -
  Horiz. % 117.49% 148.83% 120.86% 110.32% 106.54% 112.28% 100.00%
NP 4,463 9,313 10,425 17,989 6,769 13,713 -2,927 -
  YoY % -52.08% -10.67% -42.05% 165.76% -50.64% 568.50% -
  Horiz. % -152.48% -318.18% -356.17% -614.59% -231.26% -468.50% 100.00%
NP to SH 282 7,399 7,089 11,754 3,613 9,977 -1,073 -
  YoY % -96.19% 4.37% -39.69% 225.33% -63.79% 1,029.82% -
  Horiz. % -26.28% -689.56% -660.67% -1,095.43% -336.72% -929.82% 100.00%
Tax Rate 56.59 % 44.18 % 36.47 % 23.29 % 43.80 % 28.85 % 244.54 % -21.63%
  YoY % 28.09% 21.14% 56.59% -46.83% 51.82% -88.20% -
  Horiz. % 23.14% 18.07% 14.91% 9.52% 17.91% 11.80% 100.00%
Total Cost 60,086 49,668 52,411 51,877 57,952 52,211 63,931 -1.03%
  YoY % 20.98% -5.23% 1.03% -10.48% 11.00% -18.33% -
  Horiz. % 93.99% 77.69% 81.98% 81.15% 90.65% 81.67% 100.00%
Net Worth 92,074 118,912 111,586 105,063 98,536 98,441 87,181 0.91%
  YoY % -22.57% 6.57% 6.21% 6.62% 0.10% 12.92% -
  Horiz. % 105.61% 136.40% 127.99% 120.51% 113.02% 112.92% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 1,512 2,510 4,003 8,930 - 3,346 2,749 -9.47%
  YoY % -39.74% -37.30% -55.16% 0.00% 0.00% 21.73% -
  Horiz. % 55.01% 91.30% 145.62% 324.79% 0.00% 121.73% 100.00%
Div Payout % 536.40 % 33.93 % 56.48 % 75.98 % - % 33.55 % - % -
  YoY % 1,480.90% -39.93% -25.66% 0.00% 0.00% 0.00% -
  Horiz. % 1,598.81% 101.13% 168.35% 226.47% 0.00% 100.00% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 92,074 118,912 111,586 105,063 98,536 98,441 87,181 0.91%
  YoY % -22.57% 6.57% 6.21% 6.62% 0.10% 12.92% -
  Horiz. % 105.61% 136.40% 127.99% 120.51% 113.02% 112.92% 100.00%
NOSH 657,673 660,624 656,388 656,648 656,909 656,274 670,625 -0.32%
  YoY % -0.45% 0.65% -0.04% -0.04% 0.10% -2.14% -
  Horiz. % 98.07% 98.51% 97.88% 97.92% 97.95% 97.86% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.91 % 15.79 % 16.59 % 25.75 % 10.46 % 20.80 % -4.80 % -
  YoY % -56.24% -4.82% -35.57% 146.18% -49.71% 533.33% -
  Horiz. % -143.96% -328.96% -345.62% -536.46% -217.92% -433.33% 100.00%
ROE 0.31 % 6.22 % 6.35 % 11.19 % 3.67 % 10.13 % -1.23 % -
  YoY % -95.02% -2.05% -43.25% 204.90% -63.77% 923.58% -
  Horiz. % -25.20% -505.69% -516.26% -909.76% -298.37% -823.58% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.81 8.93 9.57 10.64 9.85 10.05 9.10 1.26%
  YoY % 9.85% -6.69% -10.06% 8.02% -1.99% 10.44% -
  Horiz. % 107.80% 98.13% 105.16% 116.92% 108.24% 110.44% 100.00%
EPS 0.04 1.12 1.08 1.79 0.55 1.52 -0.16 -
  YoY % -96.43% 3.70% -39.66% 225.45% -63.82% 1,050.00% -
  Horiz. % -25.00% -700.00% -675.00% -1,118.75% -343.75% -950.00% 100.00%
DPS 0.23 0.38 0.61 1.36 0.00 0.51 0.41 -9.18%
  YoY % -39.47% -37.70% -55.15% 0.00% 0.00% 24.39% -
  Horiz. % 56.10% 92.68% 148.78% 331.71% 0.00% 124.39% 100.00%
NAPS 0.1400 0.1800 0.1700 0.1600 0.1500 0.1500 0.1300 1.24%
  YoY % -22.22% 5.88% 6.25% 6.67% 0.00% 15.38% -
  Horiz. % 107.69% 138.46% 130.77% 123.08% 115.38% 115.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.81 8.96 9.55 10.62 9.84 10.02 9.27 0.95%
  YoY % 9.49% -6.18% -10.08% 7.93% -1.80% 8.09% -
  Horiz. % 105.83% 96.66% 103.02% 114.56% 106.15% 108.09% 100.00%
EPS 0.04 1.12 1.08 1.79 0.55 1.52 -0.16 -
  YoY % -96.43% 3.70% -39.66% 225.45% -63.82% 1,050.00% -
  Horiz. % -25.00% -700.00% -675.00% -1,118.75% -343.75% -950.00% 100.00%
DPS 0.23 0.38 0.61 1.36 0.00 0.51 0.42 -9.54%
  YoY % -39.47% -37.70% -55.15% 0.00% 0.00% 21.43% -
  Horiz. % 54.76% 90.48% 145.24% 323.81% 0.00% 121.43% 100.00%
NAPS 0.1399 0.1807 0.1696 0.1597 0.1498 0.1496 0.1325 0.91%
  YoY % -22.58% 6.54% 6.20% 6.61% 0.13% 12.91% -
  Horiz. % 105.58% 136.38% 128.00% 120.53% 113.06% 112.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.1400 0.1950 0.2200 0.1450 0.1700 0.1800 0.2300 -
P/RPS 1.43 2.18 2.30 1.36 1.73 1.79 2.53 -9.06%
  YoY % -34.40% -5.22% 69.12% -21.39% -3.35% -29.25% -
  Horiz. % 56.52% 86.17% 90.91% 53.75% 68.38% 70.75% 100.00%
P/EPS 326.50 17.41 20.37 8.10 30.91 11.84 -143.75 -
  YoY % 1,775.36% -14.53% 151.48% -73.79% 161.06% 108.24% -
  Horiz. % -227.13% -12.11% -14.17% -5.63% -21.50% -8.24% 100.00%
EY 0.31 5.74 4.91 12.34 3.24 8.45 -0.70 -
  YoY % -94.60% 16.90% -60.21% 280.86% -61.66% 1,307.14% -
  Horiz. % -44.29% -820.00% -701.43% -1,762.86% -462.86% -1,207.14% 100.00%
DY 1.64 1.95 2.77 9.38 0.00 2.83 1.78 -1.35%
  YoY % -15.90% -29.60% -70.47% 0.00% 0.00% 58.99% -
  Horiz. % 92.13% 109.55% 155.62% 526.97% 0.00% 158.99% 100.00%
P/NAPS 1.00 1.08 1.29 0.91 1.13 1.20 1.77 -9.07%
  YoY % -7.41% -16.28% 41.76% -19.47% -5.83% -32.20% -
  Horiz. % 56.50% 61.02% 72.88% 51.41% 63.84% 67.80% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 23/11/15 24/11/14 15/11/13 30/11/12 17/11/11 11/11/10 -
Price 0.1350 0.2050 0.2050 0.1750 0.1600 0.2200 0.3000 -
P/RPS 1.38 2.30 2.14 1.64 1.62 2.19 3.30 -13.51%
  YoY % -40.00% 7.48% 30.49% 1.23% -26.03% -33.64% -
  Horiz. % 41.82% 69.70% 64.85% 49.70% 49.09% 66.36% 100.00%
P/EPS 314.84 18.30 18.98 9.78 29.09 14.47 -187.50 -
  YoY % 1,620.44% -3.58% 94.07% -66.38% 101.04% 107.72% -
  Horiz. % -167.91% -9.76% -10.12% -5.22% -15.51% -7.72% 100.00%
EY 0.32 5.46 5.27 10.23 3.44 6.91 -0.53 -
  YoY % -94.14% 3.61% -48.48% 197.38% -50.22% 1,403.77% -
  Horiz. % -60.38% -1,030.19% -994.34% -1,930.19% -649.06% -1,303.77% 100.00%
DY 1.70 1.85 2.98 7.77 0.00 2.32 1.37 3.66%
  YoY % -8.11% -37.92% -61.65% 0.00% 0.00% 69.34% -
  Horiz. % 124.09% 135.04% 217.52% 567.15% 0.00% 169.34% 100.00%
P/NAPS 0.96 1.14 1.21 1.09 1.07 1.47 2.31 -13.60%
  YoY % -15.79% -5.79% 11.01% 1.87% -27.21% -36.36% -
  Horiz. % 41.56% 49.35% 52.38% 47.19% 46.32% 63.64% 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.
 


 

452  180  491  1084 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.755+0.17 
 IRIS 0.17+0.005 
 ECONBHD-WA 0.30+0.11 
 WCT-WE 0.13+0.055 
 SAPNRG 0.32+0.01 
 ARMADA 0.195+0.005 
 GADANG 0.835+0.12 
 MRCB 1.05+0.09 
Partners & Brokers