Highlights

[PICORP] YoY Cumulative Quarter Result on 2011-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -7.45%    YoY -     382.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 83,989 96,807 89,379 88,796 83,951 74,726 72,187 2.55%
  YoY % -13.24% 8.31% 0.66% 5.77% 12.35% 3.52% -
  Horiz. % 116.35% 134.11% 123.82% 123.01% 116.30% 103.52% 100.00%
PBT 22,360 32,926 19,217 22,604 7,244 19,860 24,060 -1.21%
  YoY % -32.09% 71.34% -14.98% 212.04% -63.52% -17.46% -
  Horiz. % 92.93% 136.85% 79.87% 93.95% 30.11% 82.54% 100.00%
Tax -8,369 -9,162 -7,140 -7,668 -6,679 -5,498 -6,748 3.65%
  YoY % 8.66% -28.32% 6.89% -14.81% -21.48% 18.52% -
  Horiz. % 124.02% 135.77% 105.81% 113.63% 98.98% 81.48% 100.00%
NP 13,991 23,764 12,077 14,936 565 14,362 17,312 -3.49%
  YoY % -41.13% 96.77% -19.14% 2,543.54% -96.07% -17.04% -
  Horiz. % 80.82% 137.27% 69.76% 86.28% 3.26% 82.96% 100.00%
NP to SH 8,445 15,846 7,823 9,234 1,912 10,483 12,966 -6.89%
  YoY % -46.71% 102.56% -15.28% 382.95% -81.76% -19.15% -
  Horiz. % 65.13% 122.21% 60.33% 71.22% 14.75% 80.85% 100.00%
Tax Rate 37.43 % 27.83 % 37.15 % 33.92 % 92.20 % 27.68 % 28.05 % 4.92%
  YoY % 34.50% -25.09% 9.52% -63.21% 233.09% -1.32% -
  Horiz. % 133.44% 99.22% 132.44% 120.93% 328.70% 98.68% 100.00%
Total Cost 69,998 73,043 77,302 73,860 83,386 60,364 54,875 4.14%
  YoY % -4.17% -5.51% 4.66% -11.42% 38.14% 10.00% -
  Horiz. % 127.56% 133.11% 140.87% 134.60% 151.96% 110.00% 100.00%
Net Worth 112,151 112,011 98,609 98,935 95,550 85,674 85,562 4.61%
  YoY % 0.13% 13.59% -0.33% 3.54% 11.53% 0.13% -
  Horiz. % 131.08% 130.91% 115.25% 115.63% 111.67% 100.13% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 8,312 8,960 4,996 7,387 3,480 11,071 12,373 -6.41%
  YoY % -7.24% 79.35% -32.37% 112.23% -68.56% -10.52% -
  Horiz. % 67.18% 72.42% 40.38% 59.70% 28.13% 89.48% 100.00%
Div Payout % 98.43 % 56.55 % 63.87 % 80.00 % 182.05 % 105.62 % 95.43 % 0.52%
  YoY % 74.06% -11.46% -20.16% -56.06% 72.36% 10.68% -
  Horiz. % 103.14% 59.26% 66.93% 83.83% 190.77% 110.68% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 112,151 112,011 98,609 98,935 95,550 85,674 85,562 4.61%
  YoY % 0.13% 13.59% -0.33% 3.54% 11.53% 0.13% -
  Horiz. % 131.08% 130.91% 115.25% 115.63% 111.67% 100.13% 100.00%
NOSH 659,714 658,888 657,394 659,571 682,500 659,032 658,172 0.04%
  YoY % 0.13% 0.23% -0.33% -3.36% 3.56% 0.13% -
  Horiz. % 100.23% 100.11% 99.88% 100.21% 103.70% 100.13% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 16.66 % 24.55 % 13.51 % 16.82 % 0.67 % 19.22 % 23.98 % -5.89%
  YoY % -32.14% 81.72% -19.68% 2,410.45% -96.51% -19.85% -
  Horiz. % 69.47% 102.38% 56.34% 70.14% 2.79% 80.15% 100.00%
ROE 7.53 % 14.15 % 7.93 % 9.33 % 2.00 % 12.24 % 15.15 % -10.99%
  YoY % -46.78% 78.44% -15.01% 366.50% -83.66% -19.21% -
  Horiz. % 49.70% 93.40% 52.34% 61.58% 13.20% 80.79% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 12.73 14.69 13.60 13.46 12.30 11.34 10.97 2.51%
  YoY % -13.34% 8.01% 1.04% 9.43% 8.47% 3.37% -
  Horiz. % 116.04% 133.91% 123.97% 122.70% 112.12% 103.37% 100.00%
EPS 1.28 2.41 1.19 1.40 0.29 1.59 1.97 -6.93%
  YoY % -46.89% 102.52% -15.00% 382.76% -81.76% -19.29% -
  Horiz. % 64.97% 122.34% 60.41% 71.07% 14.72% 80.71% 100.00%
DPS 1.26 1.36 0.76 1.12 0.51 1.68 1.88 -6.45%
  YoY % -7.35% 78.95% -32.14% 119.61% -69.64% -10.64% -
  Horiz. % 67.02% 72.34% 40.43% 59.57% 27.13% 89.36% 100.00%
NAPS 0.1700 0.1700 0.1500 0.1500 0.1400 0.1300 0.1300 4.57%
  YoY % 0.00% 13.33% 0.00% 7.14% 7.69% 0.00% -
  Horiz. % 130.77% 130.77% 115.38% 115.38% 107.69% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 12.76 14.71 13.58 13.49 12.76 11.36 10.97 2.55%
  YoY % -13.26% 8.32% 0.67% 5.72% 12.32% 3.56% -
  Horiz. % 116.32% 134.09% 123.79% 122.97% 116.32% 103.56% 100.00%
EPS 1.28 2.41 1.19 1.40 0.29 1.59 1.97 -6.93%
  YoY % -46.89% 102.52% -15.00% 382.76% -81.76% -19.29% -
  Horiz. % 64.97% 122.34% 60.41% 71.07% 14.72% 80.71% 100.00%
DPS 1.26 1.36 0.76 1.12 0.53 1.68 1.88 -6.45%
  YoY % -7.35% 78.95% -32.14% 111.32% -68.45% -10.64% -
  Horiz. % 67.02% 72.34% 40.43% 59.57% 28.19% 89.36% 100.00%
NAPS 0.1704 0.1702 0.1499 0.1504 0.1452 0.1302 0.1300 4.61%
  YoY % 0.12% 13.54% -0.33% 3.58% 11.52% 0.15% -
  Horiz. % 131.08% 130.92% 115.31% 115.69% 111.69% 100.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.2050 0.1700 0.1600 0.2200 0.2800 0.2700 0.4700 -
P/RPS 1.61 1.16 1.18 1.63 2.28 2.38 4.29 -15.06%
  YoY % 38.79% -1.69% -27.61% -28.51% -4.20% -44.52% -
  Horiz. % 37.53% 27.04% 27.51% 38.00% 53.15% 55.48% 100.00%
P/EPS 16.01 7.07 13.45 15.71 99.95 16.97 23.86 -6.43%
  YoY % 126.45% -47.43% -14.39% -84.28% 488.98% -28.88% -
  Horiz. % 67.10% 29.63% 56.37% 65.84% 418.90% 71.12% 100.00%
EY 6.24 14.15 7.44 6.36 1.00 5.89 4.19 6.86%
  YoY % -55.90% 90.19% 16.98% 536.00% -83.02% 40.57% -
  Horiz. % 148.93% 337.71% 177.57% 151.79% 23.87% 140.57% 100.00%
DY 6.15 8.00 4.75 5.09 1.82 6.22 4.00 7.43%
  YoY % -23.12% 68.42% -6.68% 179.67% -70.74% 55.50% -
  Horiz. % 153.75% 200.00% 118.75% 127.25% 45.50% 155.50% 100.00%
P/NAPS 1.21 1.00 1.07 1.47 2.00 2.08 3.62 -16.69%
  YoY % 21.00% -6.54% -27.21% -26.50% -3.85% -42.54% -
  Horiz. % 33.43% 27.62% 29.56% 40.61% 55.25% 57.46% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.2100 0.2150 0.1350 0.2200 0.2600 0.2800 0.4700 -
P/RPS 1.65 1.46 0.99 1.63 2.11 2.47 4.29 -14.72%
  YoY % 13.01% 47.47% -39.26% -22.75% -14.57% -42.42% -
  Horiz. % 38.46% 34.03% 23.08% 38.00% 49.18% 57.58% 100.00%
P/EPS 16.40 8.94 11.34 15.71 92.81 17.60 23.86 -6.05%
  YoY % 83.45% -21.16% -27.82% -83.07% 427.33% -26.24% -
  Horiz. % 68.73% 37.47% 47.53% 65.84% 388.98% 73.76% 100.00%
EY 6.10 11.19 8.81 6.36 1.08 5.68 4.19 6.46%
  YoY % -45.49% 27.01% 38.52% 488.89% -80.99% 35.56% -
  Horiz. % 145.58% 267.06% 210.26% 151.79% 25.78% 135.56% 100.00%
DY 6.00 6.33 5.63 5.09 1.96 6.00 4.00 6.99%
  YoY % -5.21% 12.43% 10.61% 159.69% -67.33% 50.00% -
  Horiz. % 150.00% 158.25% 140.75% 127.25% 49.00% 150.00% 100.00%
P/NAPS 1.24 1.26 0.90 1.47 1.86 2.15 3.62 -16.35%
  YoY % -1.59% 40.00% -38.78% -20.97% -13.49% -40.61% -
  Horiz. % 34.25% 34.81% 24.86% 40.61% 51.38% 59.39% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers