Highlights

[PICORP] YoY Quarter Result on 2009-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 04-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -35.19%    YoY -     20.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 24,713 21,761 21,456 17,201 15,848 15,148 13,362 10.78%
  YoY % 13.57% 1.42% 24.74% 8.54% 4.62% 13.37% -
  Horiz. % 184.95% 162.86% 160.57% 128.73% 118.60% 113.37% 100.00%
PBT 6,562 5,764 -6,939 5,249 4,169 5,841 5,474 3.06%
  YoY % 13.84% 183.07% -232.20% 25.91% -28.63% 6.70% -
  Horiz. % 119.88% 105.30% -126.76% 95.89% 76.16% 106.70% 100.00%
Tax -1,905 -1,980 -1,605 -1,783 -1,495 -1,515 -1,493 4.14%
  YoY % 3.79% -23.36% 9.98% -19.26% 1.32% -1.47% -
  Horiz. % 127.60% 132.62% 107.50% 119.42% 100.13% 101.47% 100.00%
NP 4,657 3,784 -8,544 3,466 2,674 4,326 3,981 2.65%
  YoY % 23.07% 144.29% -346.51% 29.62% -38.19% 8.67% -
  Horiz. % 116.98% 95.05% -214.62% 87.06% 67.17% 108.67% 100.00%
NP to SH 3,202 2,563 -4,805 2,584 2,143 3,270 3,339 -0.70%
  YoY % 24.93% 153.34% -285.95% 20.58% -34.46% -2.07% -
  Horiz. % 95.90% 76.76% -143.91% 77.39% 64.18% 97.93% 100.00%
Tax Rate 29.03 % 34.35 % - % 33.97 % 35.86 % 25.94 % 27.27 % 1.05%
  YoY % -15.49% 0.00% 0.00% -5.27% 38.24% -4.88% -
  Horiz. % 106.45% 125.96% 0.00% 124.57% 131.50% 95.12% 100.00%
Total Cost 20,056 17,977 30,000 13,735 13,174 10,822 9,381 13.49%
  YoY % 11.56% -40.08% 118.42% 4.26% 21.73% 15.36% -
  Horiz. % 213.79% 191.63% 319.80% 146.41% 140.43% 115.36% 100.00%
Net Worth 104,555 92,005 85,568 86,133 77,927 74,232 72,423 6.30%
  YoY % 13.64% 7.52% -0.66% 10.53% 4.98% 2.50% -
  Horiz. % 144.37% 127.04% 118.15% 118.93% 107.60% 102.50% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 2,698 3,644 3,311 3,523 2,821 -
  YoY % 0.00% 0.00% -25.94% 10.03% -6.01% 24.88% -
  Horiz. % 0.00% 0.00% 95.64% 129.15% 117.37% 124.88% 100.00%
Div Payout % - % - % - % 141.03 % 154.55 % 107.76 % 84.51 % -
  YoY % 0.00% 0.00% 0.00% -8.75% 43.42% 27.51% -
  Horiz. % 0.00% 0.00% 0.00% 166.88% 182.88% 127.51% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 104,555 92,005 85,568 86,133 77,927 74,232 72,423 6.30%
  YoY % 13.64% 7.52% -0.66% 10.53% 4.98% 2.50% -
  Horiz. % 144.37% 127.04% 118.15% 118.93% 107.60% 102.50% 100.00%
NOSH 653,469 657,179 658,219 662,564 649,393 93,965 94,056 38.10%
  YoY % -0.56% -0.16% -0.66% 2.03% 591.10% -0.10% -
  Horiz. % 694.76% 698.71% 699.81% 704.43% 690.43% 99.90% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 18.84 % 17.39 % -39.82 % 20.15 % 16.87 % 28.56 % 29.79 % -7.35%
  YoY % 8.34% 143.67% -297.62% 19.44% -40.93% -4.13% -
  Horiz. % 63.24% 58.38% -133.67% 67.64% 56.63% 95.87% 100.00%
ROE 3.06 % 2.79 % -5.62 % 3.00 % 2.75 % 4.41 % 4.61 % -6.60%
  YoY % 9.68% 149.64% -287.33% 9.09% -37.64% -4.34% -
  Horiz. % 66.38% 60.52% -121.91% 65.08% 59.65% 95.66% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.78 3.31 3.26 2.60 2.44 16.12 14.21 -19.79%
  YoY % 14.20% 1.53% 25.38% 6.56% -84.86% 13.44% -
  Horiz. % 26.60% 23.29% 22.94% 18.30% 17.17% 113.44% 100.00%
EPS 0.49 0.39 -0.73 0.39 0.33 3.48 3.55 -28.09%
  YoY % 25.64% 153.42% -287.18% 18.18% -90.52% -1.97% -
  Horiz. % 13.80% 10.99% -20.56% 10.99% 9.30% 98.03% 100.00%
DPS 0.00 0.00 0.41 0.55 0.51 3.75 3.00 -
  YoY % 0.00% 0.00% -25.45% 7.84% -86.40% 25.00% -
  Horiz. % 0.00% 0.00% 13.67% 18.33% 17.00% 125.00% 100.00%
NAPS 0.1600 0.1400 0.1300 0.1300 0.1200 0.7900 0.7700 -23.02%
  YoY % 14.29% 7.69% 0.00% 8.33% -84.81% 2.60% -
  Horiz. % 20.78% 18.18% 16.88% 16.88% 15.58% 102.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,166
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.76 3.31 3.26 2.61 2.41 2.30 2.03 10.81%
  YoY % 13.60% 1.53% 24.90% 8.30% 4.78% 13.30% -
  Horiz. % 185.22% 163.05% 160.59% 128.57% 118.72% 113.30% 100.00%
EPS 0.49 0.39 -0.73 0.39 0.33 0.50 0.51 -0.66%
  YoY % 25.64% 153.42% -287.18% 18.18% -34.00% -1.96% -
  Horiz. % 96.08% 76.47% -143.14% 76.47% 64.71% 98.04% 100.00%
DPS 0.00 0.00 0.41 0.55 0.50 0.54 0.43 -
  YoY % 0.00% 0.00% -25.45% 10.00% -7.41% 25.58% -
  Horiz. % 0.00% 0.00% 95.35% 127.91% 116.28% 125.58% 100.00%
NAPS 0.1589 0.1398 0.1300 0.1309 0.1184 0.1128 0.1101 6.30%
  YoY % 13.66% 7.54% -0.69% 10.56% 4.96% 2.45% -
  Horiz. % 144.32% 126.98% 118.07% 118.89% 107.54% 102.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.1700 0.2300 0.2500 0.3600 0.7100 0.3600 0.1900 -
P/RPS 4.50 6.95 7.67 13.87 29.09 2.23 1.34 22.35%
  YoY % -35.25% -9.39% -44.70% -52.32% 1,204.48% 66.42% -
  Horiz. % 335.82% 518.66% 572.39% 1,035.07% 2,170.90% 166.42% 100.00%
P/EPS 34.69 58.97 -34.25 92.31 215.15 10.34 5.35 36.52%
  YoY % -41.17% 272.18% -137.10% -57.10% 1,980.75% 93.27% -
  Horiz. % 648.41% 1,102.24% -640.19% 1,725.42% 4,021.50% 193.27% 100.00%
EY 2.88 1.70 -2.92 1.08 0.46 9.67 18.68 -26.75%
  YoY % 69.41% 158.22% -370.37% 134.78% -95.24% -48.23% -
  Horiz. % 15.42% 9.10% -15.63% 5.78% 2.46% 51.77% 100.00%
DY 0.00 0.00 1.64 1.53 0.72 10.42 15.79 -
  YoY % 0.00% 0.00% 7.19% 112.50% -93.09% -34.01% -
  Horiz. % 0.00% 0.00% 10.39% 9.69% 4.56% 65.99% 100.00%
P/NAPS 1.06 1.64 1.92 2.77 5.92 0.46 0.25 27.19%
  YoY % -35.37% -14.58% -30.69% -53.21% 1,186.96% 84.00% -
  Horiz. % 424.00% 656.00% 768.00% 1,108.00% 2,368.00% 184.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 18/08/11 16/08/10 04/08/09 22/08/08 17/08/07 07/08/06 -
Price 0.1700 0.1700 0.2300 0.3500 0.5600 0.4100 0.1900 -
P/RPS 4.50 5.13 7.06 13.48 22.95 2.54 1.34 22.35%
  YoY % -12.28% -27.34% -47.63% -41.26% 803.54% 89.55% -
  Horiz. % 335.82% 382.84% 526.87% 1,005.97% 1,712.69% 189.55% 100.00%
P/EPS 34.69 43.59 -31.51 89.74 169.70 11.78 5.35 36.52%
  YoY % -20.42% 238.34% -135.11% -47.12% 1,340.58% 120.19% -
  Horiz. % 648.41% 814.77% -588.97% 1,677.38% 3,171.96% 220.19% 100.00%
EY 2.88 2.29 -3.17 1.11 0.59 8.49 18.68 -26.75%
  YoY % 25.76% 172.24% -385.59% 88.14% -93.05% -54.55% -
  Horiz. % 15.42% 12.26% -16.97% 5.94% 3.16% 45.45% 100.00%
DY 0.00 0.00 1.78 1.57 0.91 9.15 15.79 -
  YoY % 0.00% 0.00% 13.38% 72.53% -90.05% -42.05% -
  Horiz. % 0.00% 0.00% 11.27% 9.94% 5.76% 57.95% 100.00%
P/NAPS 1.06 1.21 1.77 2.69 4.67 0.52 0.25 27.19%
  YoY % -12.40% -31.64% -34.20% -42.40% 798.08% 108.00% -
  Horiz. % 424.00% 484.00% 708.00% 1,076.00% 1,868.00% 208.00% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
2. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers