Highlights

[PICORP] YoY Cumulative Quarter Result on 2010-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -59.79%    YoY -     5.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 23,099 23,437 19,191 18,412 17,822 14,895 13,575 9.25%
  YoY % -1.44% 22.12% 4.23% 3.31% 19.65% 9.72% -
  Horiz. % 170.16% 172.65% 141.37% 135.63% 131.29% 109.72% 100.00%
PBT 9,138 7,489 6,894 6,722 6,713 5,899 5,592 8.52%
  YoY % 22.02% 8.63% 2.56% 0.13% 13.80% 5.49% -
  Horiz. % 163.41% 133.92% 123.28% 120.21% 120.05% 105.49% 100.00%
Tax -1,556 -2,102 -1,914 -1,521 -1,534 -1,652 -1,483 0.80%
  YoY % 25.98% -9.82% -25.84% 0.85% 7.14% -11.40% -
  Horiz. % 104.92% 141.74% 129.06% 102.56% 103.44% 111.40% 100.00%
NP 7,582 5,387 4,980 5,201 5,179 4,247 4,109 10.74%
  YoY % 40.75% 8.17% -4.25% 0.42% 21.94% 3.36% -
  Horiz. % 184.52% 131.10% 121.20% 126.58% 126.04% 103.36% 100.00%
NP to SH 4,880 3,994 3,728 4,215 3,987 3,207 3,158 7.52%
  YoY % 22.18% 7.14% -11.55% 5.72% 24.32% 1.55% -
  Horiz. % 154.53% 126.47% 118.05% 133.47% 126.25% 101.55% 100.00%
Tax Rate 17.03 % 28.07 % 27.76 % 22.63 % 22.85 % 28.00 % 26.52 % -7.11%
  YoY % -39.33% 1.12% 22.67% -0.96% -18.39% 5.58% -
  Horiz. % 64.22% 105.84% 104.68% 85.33% 86.16% 105.58% 100.00%
Total Cost 15,517 18,050 14,211 13,211 12,643 10,648 9,466 8.58%
  YoY % -14.03% 27.01% 7.57% 4.49% 18.74% 12.49% -
  Horiz. % 163.92% 190.68% 150.13% 139.56% 133.56% 112.49% 100.00%
Net Worth 105,513 98,213 91,564 92,203 84,968 85,083 74,250 6.03%
  YoY % 7.43% 7.26% -0.69% 8.51% -0.13% 14.59% -
  Horiz. % 142.10% 132.27% 123.32% 124.18% 114.44% 114.59% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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% 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% 0.00% 100.00% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 105,513 98,213 91,564 92,203 84,968 85,083 74,250 6.03%
  YoY % 7.43% 7.26% -0.69% 8.51% -0.13% 14.59% -
  Horiz. % 142.10% 132.27% 123.32% 124.18% 114.44% 114.59% 100.00%
NOSH 659,459 654,754 654,035 658,593 653,606 654,489 93,988 38.32%
  YoY % 0.72% 0.11% -0.69% 0.76% -0.13% 596.35% -
  Horiz. % 701.64% 696.64% 695.87% 700.72% 695.41% 696.35% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 32.82 % 22.99 % 25.95 % 28.25 % 29.06 % 28.51 % 30.27 % 1.36%
  YoY % 42.76% -11.41% -8.14% -2.79% 1.93% -5.81% -
  Horiz. % 108.42% 75.95% 85.73% 93.33% 96.00% 94.19% 100.00%
ROE 4.63 % 4.07 % 4.07 % 4.57 % 4.69 % 3.77 % 4.25 % 1.44%
  YoY % 13.76% 0.00% -10.94% -2.56% 24.40% -11.29% -
  Horiz. % 108.94% 95.76% 95.76% 107.53% 110.35% 88.71% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 3.50 3.58 2.93 2.80 2.73 2.28 14.44 -21.02%
  YoY % -2.23% 22.18% 4.64% 2.56% 19.74% -84.21% -
  Horiz. % 24.24% 24.79% 20.29% 19.39% 18.91% 15.79% 100.00%
EPS 0.74 0.61 0.57 0.64 0.61 0.49 3.36 -22.27%
  YoY % 21.31% 7.02% -10.94% 4.92% 24.49% -85.42% -
  Horiz. % 22.02% 18.15% 16.96% 19.05% 18.15% 14.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.72 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1600 0.1500 0.1400 0.1400 0.1300 0.1300 0.7900 -23.35%
  YoY % 6.67% 7.14% 0.00% 7.69% 0.00% -83.54% -
  Horiz. % 20.25% 18.99% 17.72% 17.72% 16.46% 16.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 3.51 3.56 2.92 2.80 2.71 2.26 2.06 9.28%
  YoY % -1.40% 21.92% 4.29% 3.32% 19.91% 9.71% -
  Horiz. % 170.39% 172.82% 141.75% 135.92% 131.55% 109.71% 100.00%
EPS 0.74 0.61 0.57 0.64 0.61 0.49 0.48 7.47%
  YoY % 21.31% 7.02% -10.94% 4.92% 24.49% 2.08% -
  Horiz. % 154.17% 127.08% 118.75% 133.33% 127.08% 102.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.72 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1604 0.1493 0.1392 0.1401 0.1291 0.1293 0.1128 6.04%
  YoY % 7.43% 7.26% -0.64% 8.52% -0.15% 14.63% -
  Horiz. % 142.20% 132.36% 123.40% 124.20% 114.45% 114.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.1450 0.2000 0.2500 0.2800 0.4700 0.5700 0.2500 -
P/RPS 4.14 5.59 8.52 10.02 17.24 25.05 1.73 15.64%
  YoY % -25.94% -34.39% -14.97% -41.88% -31.18% 1,347.98% -
  Horiz. % 239.31% 323.12% 492.49% 579.19% 996.53% 1,447.98% 100.00%
P/EPS 19.59 32.79 43.86 43.75 77.05 116.33 7.44 17.49%
  YoY % -40.26% -25.24% 0.25% -43.22% -33.77% 1,463.58% -
  Horiz. % 263.31% 440.73% 589.52% 588.04% 1,035.62% 1,563.58% 100.00%
EY 5.10 3.05 2.28 2.29 1.30 0.86 13.44 -14.90%
  YoY % 67.21% 33.77% -0.44% 76.15% 51.16% -93.60% -
  Horiz. % 37.95% 22.69% 16.96% 17.04% 9.67% 6.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.26 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.91 1.33 1.79 2.00 3.62 4.38 0.32 19.01%
  YoY % -31.58% -25.70% -10.50% -44.75% -17.35% 1,268.75% -
  Horiz. % 284.38% 415.62% 559.38% 625.00% 1,131.25% 1,368.75% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 30/05/12 23/05/11 26/05/10 11/05/09 07/05/08 08/05/07 -
Price 0.1600 0.1800 0.2500 0.2500 0.4200 0.6900 0.2400 -
P/RPS 4.57 5.03 8.52 8.94 15.40 30.32 1.66 18.37%
  YoY % -9.15% -40.96% -4.70% -41.95% -49.21% 1,726.51% -
  Horiz. % 275.30% 303.01% 513.25% 538.55% 927.71% 1,826.51% 100.00%
P/EPS 21.62 29.51 43.86 39.06 68.85 140.82 7.14 20.26%
  YoY % -26.74% -32.72% 12.29% -43.27% -51.11% 1,872.27% -
  Horiz. % 302.80% 413.31% 614.29% 547.06% 964.29% 1,972.27% 100.00%
EY 4.63 3.39 2.28 2.56 1.45 0.71 14.00 -16.83%
  YoY % 36.58% 48.68% -10.94% 76.55% 104.23% -94.93% -
  Horiz. % 33.07% 24.21% 16.29% 18.29% 10.36% 5.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.04 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.00 1.20 1.79 1.79 3.23 5.31 0.30 22.20%
  YoY % -16.67% -32.96% 0.00% -44.58% -39.17% 1,670.00% -
  Horiz. % 333.33% 400.00% 596.67% 596.67% 1,076.67% 1,770.00% 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.
 


 

1916 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.630.00 
 UCREST 0.250.00 
 PINEAPP 0.3850.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.170.00 
 BTECH 0.2450.00 
 3A 0.950.00 
 TENAGA-C57 0.060.00 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers