Highlights

[PICORP] YoY Cumulative Quarter Result on 2008-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     49.76%    YoY -     -0.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 88,796 83,951 74,726 72,187 58,183 55,514 42,360 13.12%
  YoY % 5.77% 12.35% 3.52% 24.07% 4.81% 31.05% -
  Horiz. % 209.62% 198.18% 176.41% 170.41% 137.35% 131.05% 100.00%
PBT 22,604 7,244 19,860 24,060 22,651 22,109 15,084 6.97%
  YoY % 212.04% -63.52% -17.46% 6.22% 2.45% 46.57% -
  Horiz. % 149.85% 48.02% 131.66% 159.51% 150.17% 146.57% 100.00%
Tax -7,668 -6,679 -5,498 -6,748 -6,186 -6,879 -4,435 9.55%
  YoY % -14.81% -21.48% 18.52% -9.09% 10.07% -55.11% -
  Horiz. % 172.90% 150.60% 123.97% 152.15% 139.48% 155.11% 100.00%
NP 14,936 565 14,362 17,312 16,465 15,230 10,649 5.80%
  YoY % 2,543.54% -96.07% -17.04% 5.14% 8.11% 43.02% -
  Horiz. % 140.26% 5.31% 134.87% 162.57% 154.62% 143.02% 100.00%
NP to SH 9,234 1,912 10,483 12,966 12,967 12,180 8,682 1.03%
  YoY % 382.95% -81.76% -19.15% -0.01% 6.46% 40.29% -
  Horiz. % 106.36% 22.02% 120.74% 149.34% 149.35% 140.29% 100.00%
Tax Rate 33.92 % 92.20 % 27.68 % 28.05 % 27.31 % 31.11 % 29.40 % 2.41%
  YoY % -63.21% 233.09% -1.32% 2.71% -12.21% 5.82% -
  Horiz. % 115.37% 313.61% 94.15% 95.41% 92.89% 105.82% 100.00%
Total Cost 73,860 83,386 60,364 54,875 41,718 40,284 31,711 15.13%
  YoY % -11.42% 38.14% 10.00% 31.54% 3.56% 27.03% -
  Horiz. % 232.92% 262.96% 190.36% 173.05% 131.56% 127.03% 100.00%
Net Worth 98,935 95,550 85,674 85,562 78,005 69,546 62,995 7.81%
  YoY % 3.54% 11.53% 0.13% 9.69% 12.16% 10.40% -
  Horiz. % 157.05% 151.68% 136.00% 135.82% 123.83% 110.40% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 7,387 3,480 11,071 12,373 1,174 7,405 6,421 2.36%
  YoY % 112.23% -68.56% -10.52% 953.28% -84.14% 15.32% -
  Horiz. % 115.03% 54.20% 172.41% 192.68% 18.29% 115.32% 100.00%
Div Payout % 80.00 % 182.05 % 105.62 % 95.43 % 9.06 % 60.80 % 73.97 % 1.31%
  YoY % -56.06% 72.36% 10.68% 953.31% -85.10% -17.80% -
  Horiz. % 108.15% 246.11% 142.79% 129.01% 12.25% 82.20% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 98,935 95,550 85,674 85,562 78,005 69,546 62,995 7.81%
  YoY % 3.54% 11.53% 0.13% 9.69% 12.16% 10.40% -
  Horiz. % 157.05% 151.68% 136.00% 135.82% 123.83% 110.40% 100.00%
NOSH 659,571 682,500 659,032 658,172 93,982 93,981 94,023 38.34%
  YoY % -3.36% 3.56% 0.13% 600.32% 0.00% -0.04% -
  Horiz. % 701.50% 725.88% 700.92% 700.01% 99.96% 99.96% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 16.82 % 0.67 % 19.22 % 23.98 % 28.30 % 27.43 % 25.14 % -6.48%
  YoY % 2,410.45% -96.51% -19.85% -15.27% 3.17% 9.11% -
  Horiz. % 66.91% 2.67% 76.45% 95.39% 112.57% 109.11% 100.00%
ROE 9.33 % 2.00 % 12.24 % 15.15 % 16.62 % 17.51 % 13.78 % -6.29%
  YoY % 366.50% -83.66% -19.21% -8.84% -5.08% 27.07% -
  Horiz. % 67.71% 14.51% 88.82% 109.94% 120.61% 127.07% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 13.46 12.30 11.34 10.97 61.91 59.07 45.05 -18.23%
  YoY % 9.43% 8.47% 3.37% -82.28% 4.81% 31.12% -
  Horiz. % 29.88% 27.30% 25.17% 24.35% 137.43% 131.12% 100.00%
EPS 1.40 0.29 1.59 1.97 1.97 12.96 9.24 -26.97%
  YoY % 382.76% -81.76% -19.29% 0.00% -84.80% 40.26% -
  Horiz. % 15.15% 3.14% 17.21% 21.32% 21.32% 140.26% 100.00%
DPS 1.12 0.51 1.68 1.88 1.25 7.88 6.83 -26.01%
  YoY % 119.61% -69.64% -10.64% 50.40% -84.14% 15.37% -
  Horiz. % 16.40% 7.47% 24.60% 27.53% 18.30% 115.37% 100.00%
NAPS 0.1500 0.1400 0.1300 0.1300 0.8300 0.7400 0.6700 -22.07%
  YoY % 7.14% 7.69% 0.00% -84.34% 12.16% 10.45% -
  Horiz. % 22.39% 20.90% 19.40% 19.40% 123.88% 110.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 13.49 12.76 11.36 10.97 8.84 8.44 6.44 13.11%
  YoY % 5.72% 12.32% 3.56% 24.10% 4.74% 31.06% -
  Horiz. % 209.47% 198.14% 176.40% 170.34% 137.27% 131.06% 100.00%
EPS 1.40 0.29 1.59 1.97 1.97 1.85 1.32 0.99%
  YoY % 382.76% -81.76% -19.29% 0.00% 6.49% 40.15% -
  Horiz. % 106.06% 21.97% 120.45% 149.24% 149.24% 140.15% 100.00%
DPS 1.12 0.53 1.68 1.88 0.18 1.13 0.98 2.25%
  YoY % 111.32% -68.45% -10.64% 944.44% -84.07% 15.31% -
  Horiz. % 114.29% 54.08% 171.43% 191.84% 18.37% 115.31% 100.00%
NAPS 0.1504 0.1452 0.1302 0.1300 0.1185 0.1057 0.0957 7.82%
  YoY % 3.58% 11.52% 0.15% 9.70% 12.11% 10.45% -
  Horiz. % 157.16% 151.72% 136.05% 135.84% 123.82% 110.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.2200 0.2800 0.2700 0.4700 0.4100 0.2400 0.1500 -
P/RPS 1.63 2.28 2.38 4.29 0.66 0.41 0.33 30.48%
  YoY % -28.51% -4.20% -44.52% 550.00% 60.98% 24.24% -
  Horiz. % 493.94% 690.91% 721.21% 1,300.00% 200.00% 124.24% 100.00%
P/EPS 15.71 99.95 16.97 23.86 2.97 1.85 1.62 46.01%
  YoY % -84.28% 488.98% -28.88% 703.37% 60.54% 14.20% -
  Horiz. % 969.75% 6,169.75% 1,047.53% 1,472.84% 183.33% 114.20% 100.00%
EY 6.36 1.00 5.89 4.19 33.65 54.00 61.56 -31.49%
  YoY % 536.00% -83.02% 40.57% -87.55% -37.69% -12.28% -
  Horiz. % 10.33% 1.62% 9.57% 6.81% 54.66% 87.72% 100.00%
DY 5.09 1.82 6.22 4.00 3.05 32.83 45.53 -30.58%
  YoY % 179.67% -70.74% 55.50% 31.15% -90.71% -27.89% -
  Horiz. % 11.18% 4.00% 13.66% 8.79% 6.70% 72.11% 100.00%
P/NAPS 1.47 2.00 2.08 3.62 0.49 0.32 0.22 37.22%
  YoY % -26.50% -3.85% -42.54% 638.78% 53.13% 45.45% -
  Horiz. % 668.18% 909.09% 945.45% 1,645.45% 222.73% 145.45% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 25/02/08 28/02/07 07/03/06 -
Price 0.2200 0.2600 0.2800 0.4700 0.5800 0.2400 0.1500 -
P/RPS 1.63 2.11 2.47 4.29 0.94 0.41 0.33 30.48%
  YoY % -22.75% -14.57% -42.42% 356.38% 129.27% 24.24% -
  Horiz. % 493.94% 639.39% 748.48% 1,300.00% 284.85% 124.24% 100.00%
P/EPS 15.71 92.81 17.60 23.86 4.20 1.85 1.62 46.01%
  YoY % -83.07% 427.33% -26.24% 468.10% 127.03% 14.20% -
  Horiz. % 969.75% 5,729.01% 1,086.42% 1,472.84% 259.26% 114.20% 100.00%
EY 6.36 1.08 5.68 4.19 23.79 54.00 61.56 -31.49%
  YoY % 488.89% -80.99% 35.56% -82.39% -55.94% -12.28% -
  Horiz. % 10.33% 1.75% 9.23% 6.81% 38.65% 87.72% 100.00%
DY 5.09 1.96 6.00 4.00 2.16 32.83 45.53 -30.58%
  YoY % 159.69% -67.33% 50.00% 85.19% -93.42% -27.89% -
  Horiz. % 11.18% 4.30% 13.18% 8.79% 4.74% 72.11% 100.00%
P/NAPS 1.47 1.86 2.15 3.62 0.70 0.32 0.22 37.22%
  YoY % -20.97% -13.49% -40.61% 417.14% 118.75% 45.45% -
  Horiz. % 668.18% 845.45% 977.27% 1,645.45% 318.18% 145.45% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers