Highlights

[PICORP] YoY Cumulative Quarter Result on 2013-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     34.81%    YoY -     102.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 87,402 80,529 83,989 96,807 89,379 88,796 83,951 0.67%
  YoY % 8.53% -4.12% -13.24% 8.31% 0.66% 5.77% -
  Horiz. % 104.11% 95.92% 100.05% 115.31% 106.47% 105.77% 100.00%
PBT 6,287 13,888 22,360 32,926 19,217 22,604 7,244 -2.33%
  YoY % -54.73% -37.89% -32.09% 71.34% -14.98% 212.04% -
  Horiz. % 86.79% 191.72% 308.67% 454.53% 265.28% 312.04% 100.00%
Tax -8,460 -15,728 -8,369 -9,162 -7,140 -7,668 -6,679 4.01%
  YoY % 46.21% -87.93% 8.66% -28.32% 6.89% -14.81% -
  Horiz. % 126.67% 235.48% 125.30% 137.18% 106.90% 114.81% 100.00%
NP -2,173 -1,840 13,991 23,764 12,077 14,936 565 -
  YoY % -18.10% -113.15% -41.13% 96.77% -19.14% 2,543.54% -
  Horiz. % -384.60% -325.66% 2,476.28% 4,206.02% 2,137.52% 2,643.54% 100.00%
NP to SH -7,406 -2,303 8,445 15,846 7,823 9,234 1,912 -
  YoY % -221.58% -127.27% -46.71% 102.56% -15.28% 382.95% -
  Horiz. % -387.34% -120.45% 441.68% 828.77% 409.15% 482.95% 100.00%
Tax Rate 134.56 % 113.25 % 37.43 % 27.83 % 37.15 % 33.92 % 92.20 % 6.50%
  YoY % 18.82% 202.56% 34.50% -25.09% 9.52% -63.21% -
  Horiz. % 145.94% 122.83% 40.60% 30.18% 40.29% 36.79% 100.00%
Total Cost 89,575 82,369 69,998 73,043 77,302 73,860 83,386 1.20%
  YoY % 8.75% 17.67% -4.17% -5.51% 4.66% -11.42% -
  Horiz. % 107.42% 98.78% 83.94% 87.60% 92.70% 88.58% 100.00%
Net Worth 85,381 98,700 112,151 112,011 98,609 98,935 95,550 -1.86%
  YoY % -13.49% -11.99% 0.13% 13.59% -0.33% 3.54% -
  Horiz. % 89.36% 103.30% 117.37% 117.23% 103.20% 103.54% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 5,516 4,013 8,312 8,960 4,996 7,387 3,480 7.97%
  YoY % 37.45% -51.71% -7.24% 79.35% -32.37% 112.23% -
  Horiz. % 158.50% 115.31% 238.81% 257.44% 143.54% 212.23% 100.00%
Div Payout % - % - % 98.43 % 56.55 % 63.87 % 80.00 % 182.05 % -
  YoY % 0.00% 0.00% 74.06% -11.46% -20.16% -56.06% -
  Horiz. % 0.00% 0.00% 54.07% 31.06% 35.08% 43.94% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 85,381 98,700 112,151 112,011 98,609 98,935 95,550 -1.86%
  YoY % -13.49% -11.99% 0.13% 13.59% -0.33% 3.54% -
  Horiz. % 89.36% 103.30% 117.37% 117.23% 103.20% 103.54% 100.00%
NOSH 656,780 658,000 659,714 658,888 657,394 659,571 682,500 -0.64%
  YoY % -0.19% -0.26% 0.13% 0.23% -0.33% -3.36% -
  Horiz. % 96.23% 96.41% 96.66% 96.54% 96.32% 96.64% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -2.49 % -2.28 % 16.66 % 24.55 % 13.51 % 16.82 % 0.67 % -
  YoY % -9.21% -113.69% -32.14% 81.72% -19.68% 2,410.45% -
  Horiz. % -371.64% -340.30% 2,486.57% 3,664.18% 2,016.42% 2,510.45% 100.00%
ROE -8.67 % -2.33 % 7.53 % 14.15 % 7.93 % 9.33 % 2.00 % -
  YoY % -272.10% -130.94% -46.78% 78.44% -15.01% 366.50% -
  Horiz. % -433.50% -116.50% 376.50% 707.50% 396.50% 466.50% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 13.31 12.24 12.73 14.69 13.60 13.46 12.30 1.32%
  YoY % 8.74% -3.85% -13.34% 8.01% 1.04% 9.43% -
  Horiz. % 108.21% 99.51% 103.50% 119.43% 110.57% 109.43% 100.00%
EPS -0.33 -0.35 1.28 2.41 1.19 1.40 0.29 -
  YoY % 5.71% -127.34% -46.89% 102.52% -15.00% 382.76% -
  Horiz. % -113.79% -120.69% 441.38% 831.03% 410.34% 482.76% 100.00%
DPS 0.84 0.61 1.26 1.36 0.76 1.12 0.51 8.66%
  YoY % 37.70% -51.59% -7.35% 78.95% -32.14% 119.61% -
  Horiz. % 164.71% 119.61% 247.06% 266.67% 149.02% 219.61% 100.00%
NAPS 0.1300 0.1500 0.1700 0.1700 0.1500 0.1500 0.1400 -1.23%
  YoY % -13.33% -11.76% 0.00% 13.33% 0.00% 7.14% -
  Horiz. % 92.86% 107.14% 121.43% 121.43% 107.14% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 698,333
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.52 11.53 12.03 13.86 12.80 12.72 12.02 0.68%
  YoY % 8.59% -4.16% -13.20% 8.28% 0.63% 5.82% -
  Horiz. % 104.16% 95.92% 100.08% 115.31% 106.49% 105.82% 100.00%
EPS -1.06 -0.33 1.21 2.27 1.12 1.32 0.27 -
  YoY % -221.21% -127.27% -46.70% 102.68% -15.15% 388.89% -
  Horiz. % -392.59% -122.22% 448.15% 840.74% 414.81% 488.89% 100.00%
DPS 0.79 0.57 1.19 1.28 0.72 1.06 0.50 7.91%
  YoY % 38.60% -52.10% -7.03% 77.78% -32.08% 112.00% -
  Horiz. % 158.00% 114.00% 238.00% 256.00% 144.00% 212.00% 100.00%
NAPS 0.1223 0.1413 0.1606 0.1604 0.1412 0.1417 0.1368 -1.85%
  YoY % -13.45% -12.02% 0.12% 13.60% -0.35% 3.58% -
  Horiz. % 89.40% 103.29% 117.40% 117.25% 103.22% 103.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.1400 0.1900 0.2050 0.1700 0.1600 0.2200 0.2800 -
P/RPS 1.05 1.55 1.61 1.16 1.18 1.63 2.28 -12.11%
  YoY % -32.26% -3.73% 38.79% -1.69% -27.61% -28.51% -
  Horiz. % 46.05% 67.98% 70.61% 50.88% 51.75% 71.49% 100.00%
P/EPS -12.42 -54.29 16.01 7.07 13.45 15.71 99.95 -
  YoY % 77.12% -439.10% 126.45% -47.43% -14.39% -84.28% -
  Horiz. % -12.43% -54.32% 16.02% 7.07% 13.46% 15.72% 100.00%
EY -8.05 -1.84 6.24 14.15 7.44 6.36 1.00 -
  YoY % -337.50% -129.49% -55.90% 90.19% 16.98% 536.00% -
  Horiz. % -805.00% -184.00% 624.00% 1,415.00% 744.00% 636.00% 100.00%
DY 6.00 3.21 6.15 8.00 4.75 5.09 1.82 21.97%
  YoY % 86.92% -47.80% -23.12% 68.42% -6.68% 179.67% -
  Horiz. % 329.67% 176.37% 337.91% 439.56% 260.99% 279.67% 100.00%
P/NAPS 1.08 1.27 1.21 1.00 1.07 1.47 2.00 -9.75%
  YoY % -14.96% 4.96% 21.00% -6.54% -27.21% -26.50% -
  Horiz. % 54.00% 63.50% 60.50% 50.00% 53.50% 73.50% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 02/03/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.1700 0.1800 0.2100 0.2150 0.1350 0.2200 0.2600 -
P/RPS 1.28 1.47 1.65 1.46 0.99 1.63 2.11 -7.99%
  YoY % -12.93% -10.91% 13.01% 47.47% -39.26% -22.75% -
  Horiz. % 60.66% 69.67% 78.20% 69.19% 46.92% 77.25% 100.00%
P/EPS -15.08 -51.43 16.40 8.94 11.34 15.71 92.81 -
  YoY % 70.68% -413.60% 83.45% -21.16% -27.82% -83.07% -
  Horiz. % -16.25% -55.41% 17.67% 9.63% 12.22% 16.93% 100.00%
EY -6.63 -1.94 6.10 11.19 8.81 6.36 1.08 -
  YoY % -241.75% -131.80% -45.49% 27.01% 38.52% 488.89% -
  Horiz. % -613.89% -179.63% 564.81% 1,036.11% 815.74% 588.89% 100.00%
DY 4.94 3.39 6.00 6.33 5.63 5.09 1.96 16.64%
  YoY % 45.72% -43.50% -5.21% 12.43% 10.61% 159.69% -
  Horiz. % 252.04% 172.96% 306.12% 322.96% 287.24% 259.69% 100.00%
P/NAPS 1.31 1.20 1.24 1.26 0.90 1.47 1.86 -5.67%
  YoY % 9.17% -3.23% -1.59% 40.00% -38.78% -20.97% -
  Horiz. % 70.43% 64.52% 66.67% 67.74% 48.39% 79.03% 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.
 


 

331  191  526  1143 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 VC 0.25-0.02 
 HSI-C5J 0.255+0.015 
 HSI-C5H 0.285+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.915+0.025 
 EKOVEST 0.78+0.005 
 EKOVEST-WB 0.295+0.005 
Partners & Brokers