Highlights

[PICORP] YoY Cumulative Quarter Result on 2012-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -56.75%    YoY -     7.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 19,922 19,811 23,099 23,437 19,191 18,412 17,822 1.87%
  YoY % 0.56% -14.23% -1.44% 22.12% 4.23% 3.31% -
  Horiz. % 111.78% 111.16% 129.61% 131.51% 107.68% 103.31% 100.00%
PBT 5,763 3,792 9,138 7,489 6,894 6,722 6,713 -2.51%
  YoY % 51.98% -58.50% 22.02% 8.63% 2.56% 0.13% -
  Horiz. % 85.85% 56.49% 136.12% 111.56% 102.70% 100.13% 100.00%
Tax -1,851 -1,545 -1,556 -2,102 -1,914 -1,521 -1,534 3.18%
  YoY % -19.81% 0.71% 25.98% -9.82% -25.84% 0.85% -
  Horiz. % 120.66% 100.72% 101.43% 137.03% 124.77% 99.15% 100.00%
NP 3,912 2,247 7,582 5,387 4,980 5,201 5,179 -4.57%
  YoY % 74.10% -70.36% 40.75% 8.17% -4.25% 0.42% -
  Horiz. % 75.54% 43.39% 146.40% 104.02% 96.16% 100.42% 100.00%
NP to SH 2,495 1,378 4,880 3,994 3,728 4,215 3,987 -7.51%
  YoY % 81.06% -71.76% 22.18% 7.14% -11.55% 5.72% -
  Horiz. % 62.58% 34.56% 122.40% 100.18% 93.50% 105.72% 100.00%
Tax Rate 32.12 % 40.74 % 17.03 % 28.07 % 27.76 % 22.63 % 22.85 % 5.84%
  YoY % -21.16% 139.22% -39.33% 1.12% 22.67% -0.96% -
  Horiz. % 140.57% 178.29% 74.53% 122.84% 121.49% 99.04% 100.00%
Total Cost 16,010 17,564 15,517 18,050 14,211 13,211 12,643 4.01%
  YoY % -8.85% 13.19% -14.03% 27.01% 7.57% 4.49% -
  Horiz. % 126.63% 138.92% 122.73% 142.77% 112.40% 104.49% 100.00%
Net Worth 111,618 111,552 105,513 98,213 91,564 92,203 84,968 4.65%
  YoY % 0.06% 5.72% 7.43% 7.26% -0.69% 8.51% -
  Horiz. % 131.36% 131.29% 124.18% 115.59% 107.76% 108.51% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 111,618 111,552 105,513 98,213 91,564 92,203 84,968 4.65%
  YoY % 0.06% 5.72% 7.43% 7.26% -0.69% 8.51% -
  Horiz. % 131.36% 131.29% 124.18% 115.59% 107.76% 108.51% 100.00%
NOSH 656,578 656,190 659,459 654,754 654,035 658,593 653,606 0.08%
  YoY % 0.06% -0.50% 0.72% 0.11% -0.69% 0.76% -
  Horiz. % 100.45% 100.40% 100.90% 100.18% 100.07% 100.76% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 19.64 % 11.34 % 32.82 % 22.99 % 25.95 % 28.25 % 29.06 % -6.32%
  YoY % 73.19% -65.45% 42.76% -11.41% -8.14% -2.79% -
  Horiz. % 67.58% 39.02% 112.94% 79.11% 89.30% 97.21% 100.00%
ROE 2.24 % 1.24 % 4.63 % 4.07 % 4.07 % 4.57 % 4.69 % -11.58%
  YoY % 80.65% -73.22% 13.76% 0.00% -10.94% -2.56% -
  Horiz. % 47.76% 26.44% 98.72% 86.78% 86.78% 97.44% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.03 3.02 3.50 3.58 2.93 2.80 2.73 1.75%
  YoY % 0.33% -13.71% -2.23% 22.18% 4.64% 2.56% -
  Horiz. % 110.99% 110.62% 128.21% 131.14% 107.33% 102.56% 100.00%
EPS 0.38 0.21 0.74 0.61 0.57 0.64 0.61 -7.58%
  YoY % 80.95% -71.62% 21.31% 7.02% -10.94% 4.92% -
  Horiz. % 62.30% 34.43% 121.31% 100.00% 93.44% 104.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1700 0.1700 0.1600 0.1500 0.1400 0.1400 0.1300 4.57%
  YoY % 0.00% 6.25% 6.67% 7.14% 0.00% 7.69% -
  Horiz. % 130.77% 130.77% 123.08% 115.38% 107.69% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.03 3.01 3.51 3.56 2.92 2.80 2.71 1.88%
  YoY % 0.66% -14.25% -1.40% 21.92% 4.29% 3.32% -
  Horiz. % 111.81% 111.07% 129.52% 131.37% 107.75% 103.32% 100.00%
EPS 0.38 0.21 0.74 0.61 0.57 0.64 0.61 -7.58%
  YoY % 80.95% -71.62% 21.31% 7.02% -10.94% 4.92% -
  Horiz. % 62.30% 34.43% 121.31% 100.00% 93.44% 104.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1696 0.1695 0.1604 0.1493 0.1392 0.1401 0.1291 4.65%
  YoY % 0.06% 5.67% 7.43% 7.26% -0.64% 8.52% -
  Horiz. % 131.37% 131.29% 124.24% 115.65% 107.82% 108.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.2300 0.2850 0.1450 0.2000 0.2500 0.2800 0.4700 -
P/RPS 7.58 9.44 4.14 5.59 8.52 10.02 17.24 -12.79%
  YoY % -19.70% 128.02% -25.94% -34.39% -14.97% -41.88% -
  Horiz. % 43.97% 54.76% 24.01% 32.42% 49.42% 58.12% 100.00%
P/EPS 60.53 135.71 19.59 32.79 43.86 43.75 77.05 -3.94%
  YoY % -55.40% 592.75% -40.26% -25.24% 0.25% -43.22% -
  Horiz. % 78.56% 176.13% 25.43% 42.56% 56.92% 56.78% 100.00%
EY 1.65 0.74 5.10 3.05 2.28 2.29 1.30 4.05%
  YoY % 122.97% -85.49% 67.21% 33.77% -0.44% 76.15% -
  Horiz. % 126.92% 56.92% 392.31% 234.62% 175.38% 176.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.35 1.68 0.91 1.33 1.79 2.00 3.62 -15.15%
  YoY % -19.64% 84.62% -31.58% -25.70% -10.50% -44.75% -
  Horiz. % 37.29% 46.41% 25.14% 36.74% 49.45% 55.25% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/04/15 30/05/14 31/05/13 30/05/12 23/05/11 26/05/10 11/05/09 -
Price 0.2350 0.2850 0.1600 0.1800 0.2500 0.2500 0.4200 -
P/RPS 7.75 9.44 4.57 5.03 8.52 8.94 15.40 -10.81%
  YoY % -17.90% 106.56% -9.15% -40.96% -4.70% -41.95% -
  Horiz. % 50.32% 61.30% 29.68% 32.66% 55.32% 58.05% 100.00%
P/EPS 61.84 135.71 21.62 29.51 43.86 39.06 68.85 -1.77%
  YoY % -54.43% 527.71% -26.74% -32.72% 12.29% -43.27% -
  Horiz. % 89.82% 197.11% 31.40% 42.86% 63.70% 56.73% 100.00%
EY 1.62 0.74 4.63 3.39 2.28 2.56 1.45 1.86%
  YoY % 118.92% -84.02% 36.58% 48.68% -10.94% 76.55% -
  Horiz. % 111.72% 51.03% 319.31% 233.79% 157.24% 176.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.38 1.68 1.00 1.20 1.79 1.79 3.23 -13.21%
  YoY % -17.86% 68.00% -16.67% -32.96% 0.00% -44.58% -
  Horiz. % 42.72% 52.01% 30.96% 37.15% 55.42% 55.42% 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.
 


 

258  280  543  1131 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34+0.005 
 HSI-H6Q 0.295+0.03 
 HSI-C5J 0.25+0.005 
 ARMADA 0.210.00 
 LAMBO 0.065+0.005 
 SUMATEC 0.015+0.005 
 FOCUS 0.155+0.01 
 HSI-H8G 0.905-0.255 
 BJLAND 0.195+0.005 
 SAPNRG 0.315+0.005 
Partners & Brokers