Highlights

[PICORP] YoY Cumulative Quarter Result on 2009-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 11-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -69.25%    YoY -     24.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 23,437 19,191 18,412 17,822 14,895 13,575 12,488 11.05%
  YoY % 22.12% 4.23% 3.31% 19.65% 9.72% 8.70% -
  Horiz. % 187.68% 153.68% 147.44% 142.71% 119.27% 108.70% 100.00%
PBT 7,489 6,894 6,722 6,713 5,899 5,592 5,272 6.02%
  YoY % 8.63% 2.56% 0.13% 13.80% 5.49% 6.07% -
  Horiz. % 142.05% 130.77% 127.50% 127.33% 111.89% 106.07% 100.00%
Tax -2,102 -1,914 -1,521 -1,534 -1,652 -1,483 -1,525 5.49%
  YoY % -9.82% -25.84% 0.85% 7.14% -11.40% 2.75% -
  Horiz. % 137.84% 125.51% 99.74% 100.59% 108.33% 97.25% 100.00%
NP 5,387 4,980 5,201 5,179 4,247 4,109 3,747 6.23%
  YoY % 8.17% -4.25% 0.42% 21.94% 3.36% 9.66% -
  Horiz. % 143.77% 132.91% 138.80% 138.22% 113.34% 109.66% 100.00%
NP to SH 3,994 3,728 4,215 3,987 3,207 3,158 2,916 5.38%
  YoY % 7.14% -11.55% 5.72% 24.32% 1.55% 8.30% -
  Horiz. % 136.97% 127.85% 144.55% 136.73% 109.98% 108.30% 100.00%
Tax Rate 28.07 % 27.76 % 22.63 % 22.85 % 28.00 % 26.52 % 28.93 % -0.50%
  YoY % 1.12% 22.67% -0.96% -18.39% 5.58% -8.33% -
  Horiz. % 97.03% 95.96% 78.22% 78.98% 96.79% 91.67% 100.00%
Total Cost 18,050 14,211 13,211 12,643 10,648 9,466 8,741 12.83%
  YoY % 27.01% 7.57% 4.49% 18.74% 12.49% 8.29% -
  Horiz. % 206.50% 162.58% 151.14% 144.64% 121.82% 108.29% 100.00%
Net Worth 98,213 91,564 92,203 84,968 85,083 74,250 70,548 5.66%
  YoY % 7.26% -0.69% 8.51% -0.13% 14.59% 5.25% -
  Horiz. % 139.21% 129.79% 130.69% 120.44% 120.60% 105.25% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - 4,712 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 146.94 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 98,213 91,564 92,203 84,968 85,083 74,250 70,548 5.66%
  YoY % 7.26% -0.69% 8.51% -0.13% 14.59% 5.25% -
  Horiz. % 139.21% 129.79% 130.69% 120.44% 120.60% 105.25% 100.00%
NOSH 654,754 654,035 658,593 653,606 654,489 93,988 94,064 38.14%
  YoY % 0.11% -0.69% 0.76% -0.13% 596.35% -0.08% -
  Horiz. % 696.07% 695.30% 700.15% 694.85% 695.79% 99.92% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 22.99 % 25.95 % 28.25 % 29.06 % 28.51 % 30.27 % 30.00 % -4.33%
  YoY % -11.41% -8.14% -2.79% 1.93% -5.81% 0.90% -
  Horiz. % 76.63% 86.50% 94.17% 96.87% 95.03% 100.90% 100.00%
ROE 4.07 % 4.07 % 4.57 % 4.69 % 3.77 % 4.25 % 4.13 % -0.24%
  YoY % 0.00% -10.94% -2.56% 24.40% -11.29% 2.91% -
  Horiz. % 98.55% 98.55% 110.65% 113.56% 91.28% 102.91% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 3.58 2.93 2.80 2.73 2.28 14.44 13.28 -19.61%
  YoY % 22.18% 4.64% 2.56% 19.74% -84.21% 8.73% -
  Horiz. % 26.96% 22.06% 21.08% 20.56% 17.17% 108.73% 100.00%
EPS 0.61 0.57 0.64 0.61 0.49 3.36 3.10 -23.72%
  YoY % 7.02% -10.94% 4.92% 24.49% -85.42% 8.39% -
  Horiz. % 19.68% 18.39% 20.65% 19.68% 15.81% 108.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.72 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1500 0.1400 0.1400 0.1300 0.1300 0.7900 0.7500 -23.51%
  YoY % 7.14% 0.00% 7.69% 0.00% -83.54% 5.33% -
  Horiz. % 20.00% 18.67% 18.67% 17.33% 17.33% 105.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 3.56 2.92 2.80 2.71 2.26 2.06 1.90 11.02%
  YoY % 21.92% 4.29% 3.32% 19.91% 9.71% 8.42% -
  Horiz. % 187.37% 153.68% 147.37% 142.63% 118.95% 108.42% 100.00%
EPS 0.61 0.57 0.64 0.61 0.49 0.48 0.44 5.59%
  YoY % 7.02% -10.94% 4.92% 24.49% 2.08% 9.09% -
  Horiz. % 138.64% 129.55% 145.45% 138.64% 111.36% 109.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.72 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1493 0.1392 0.1401 0.1291 0.1293 0.1128 0.1072 5.67%
  YoY % 7.26% -0.64% 8.52% -0.15% 14.63% 5.22% -
  Horiz. % 139.27% 129.85% 130.69% 120.43% 120.62% 105.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.2000 0.2500 0.2800 0.4700 0.5700 0.2500 0.1500 -
P/RPS 5.59 8.52 10.02 17.24 25.05 1.73 1.13 30.50%
  YoY % -34.39% -14.97% -41.88% -31.18% 1,347.98% 53.10% -
  Horiz. % 494.69% 753.98% 886.73% 1,525.66% 2,216.81% 153.10% 100.00%
P/EPS 32.79 43.86 43.75 77.05 116.33 7.44 4.84 37.52%
  YoY % -25.24% 0.25% -43.22% -33.77% 1,463.58% 53.72% -
  Horiz. % 677.48% 906.20% 903.93% 1,591.94% 2,403.51% 153.72% 100.00%
EY 3.05 2.28 2.29 1.30 0.86 13.44 20.67 -27.29%
  YoY % 33.77% -0.44% 76.15% 51.16% -93.60% -34.98% -
  Horiz. % 14.76% 11.03% 11.08% 6.29% 4.16% 65.02% 100.00%
DY 0.00 0.00 0.00 0.00 1.26 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.33 1.79 2.00 3.62 4.38 0.32 0.20 37.09%
  YoY % -25.70% -10.50% -44.75% -17.35% 1,268.75% 60.00% -
  Horiz. % 665.00% 895.00% 1,000.00% 1,810.00% 2,190.00% 160.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 23/05/11 26/05/10 11/05/09 07/05/08 08/05/07 12/04/06 -
Price 0.1800 0.2500 0.2500 0.4200 0.6900 0.2400 0.1600 -
P/RPS 5.03 8.52 8.94 15.40 30.32 1.66 1.21 26.78%
  YoY % -40.96% -4.70% -41.95% -49.21% 1,726.51% 37.19% -
  Horiz. % 415.70% 704.13% 738.84% 1,272.73% 2,505.78% 137.19% 100.00%
P/EPS 29.51 43.86 39.06 68.85 140.82 7.14 5.16 33.69%
  YoY % -32.72% 12.29% -43.27% -51.11% 1,872.27% 38.37% -
  Horiz. % 571.90% 850.00% 756.98% 1,334.30% 2,729.07% 138.37% 100.00%
EY 3.39 2.28 2.56 1.45 0.71 14.00 19.38 -25.20%
  YoY % 48.68% -10.94% 76.55% 104.23% -94.93% -27.76% -
  Horiz. % 17.49% 11.76% 13.21% 7.48% 3.66% 72.24% 100.00%
DY 0.00 0.00 0.00 0.00 1.04 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.20 1.79 1.79 3.23 5.31 0.30 0.21 33.67%
  YoY % -32.96% 0.00% -44.58% -39.17% 1,670.00% 42.86% -
  Horiz. % 571.43% 852.38% 852.38% 1,538.10% 2,528.57% 142.86% 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.
 


 

110  95  360  1645 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.0050.00 
 VS 1.14+0.02 
 HSI-H6Q 0.305+0.005 
 HSI-H6N 0.08+0.005 
 FOCUS 0.165+0.005 
 HSI-C5J 0.225-0.03 
 KHEESAN 0.375+0.015 
 DSONIC 0.545+0.02 
 XDL 0.085+0.005 
 VSOLAR 0.19+0.005 
Partners & Brokers