Highlights

[PICORP] YoY Quarter Result on 2010-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 16-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -214.00%    YoY -     -285.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 22,154 24,713 21,761 21,456 17,201 15,848 15,148 6.53%
  YoY % -10.35% 13.57% 1.42% 24.74% 8.54% 4.62% -
  Horiz. % 146.25% 163.14% 143.66% 141.64% 113.55% 104.62% 100.00%
PBT 7,051 6,562 5,764 -6,939 5,249 4,169 5,841 3.18%
  YoY % 7.45% 13.84% 183.07% -232.20% 25.91% -28.63% -
  Horiz. % 120.72% 112.34% 98.68% -118.80% 89.86% 71.37% 100.00%
Tax -1,629 -1,905 -1,980 -1,605 -1,783 -1,495 -1,515 1.22%
  YoY % 14.49% 3.79% -23.36% 9.98% -19.26% 1.32% -
  Horiz. % 107.52% 125.74% 130.69% 105.94% 117.69% 98.68% 100.00%
NP 5,422 4,657 3,784 -8,544 3,466 2,674 4,326 3.83%
  YoY % 16.43% 23.07% 144.29% -346.51% 29.62% -38.19% -
  Horiz. % 125.34% 107.65% 87.47% -197.50% 80.12% 61.81% 100.00%
NP to SH 3,543 3,202 2,563 -4,805 2,584 2,143 3,270 1.34%
  YoY % 10.65% 24.93% 153.34% -285.95% 20.58% -34.46% -
  Horiz. % 108.35% 97.92% 78.38% -146.94% 79.02% 65.54% 100.00%
Tax Rate 23.10 % 29.03 % 34.35 % - % 33.97 % 35.86 % 25.94 % -1.91%
  YoY % -20.43% -15.49% 0.00% 0.00% -5.27% 38.24% -
  Horiz. % 89.05% 111.91% 132.42% 0.00% 130.96% 138.24% 100.00%
Total Cost 16,732 20,056 17,977 30,000 13,735 13,174 10,822 7.53%
  YoY % -16.57% 11.56% -40.08% 118.42% 4.26% 21.73% -
  Horiz. % 154.61% 185.33% 166.12% 277.21% 126.92% 121.73% 100.00%
Net Worth 111,538 104,555 92,005 85,568 86,133 77,927 74,232 7.02%
  YoY % 6.68% 13.64% 7.52% -0.66% 10.53% 4.98% -
  Horiz. % 150.26% 140.85% 123.94% 115.27% 116.03% 104.98% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 8,923 - - 2,698 3,644 3,311 3,523 16.73%
  YoY % 0.00% 0.00% 0.00% -25.94% 10.03% -6.01% -
  Horiz. % 253.23% 0.00% 0.00% 76.59% 103.42% 93.99% 100.00%
Div Payout % 251.85 % - % - % - % 141.03 % 154.55 % 107.76 % 15.18%
  YoY % 0.00% 0.00% 0.00% 0.00% -8.75% 43.42% -
  Horiz. % 233.71% 0.00% 0.00% 0.00% 130.87% 143.42% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 111,538 104,555 92,005 85,568 86,133 77,927 74,232 7.02%
  YoY % 6.68% 13.64% 7.52% -0.66% 10.53% 4.98% -
  Horiz. % 150.26% 140.85% 123.94% 115.27% 116.03% 104.98% 100.00%
NOSH 656,111 653,469 657,179 658,219 662,564 649,393 93,965 38.21%
  YoY % 0.40% -0.56% -0.16% -0.66% 2.03% 591.10% -
  Horiz. % 698.25% 695.44% 699.38% 700.49% 705.11% 691.10% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 24.47 % 18.84 % 17.39 % -39.82 % 20.15 % 16.87 % 28.56 % -2.54%
  YoY % 29.88% 8.34% 143.67% -297.62% 19.44% -40.93% -
  Horiz. % 85.68% 65.97% 60.89% -139.43% 70.55% 59.07% 100.00%
ROE 3.18 % 3.06 % 2.79 % -5.62 % 3.00 % 2.75 % 4.41 % -5.30%
  YoY % 3.92% 9.68% 149.64% -287.33% 9.09% -37.64% -
  Horiz. % 72.11% 69.39% 63.27% -127.44% 68.03% 62.36% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 3.38 3.78 3.31 3.26 2.60 2.44 16.12 -22.90%
  YoY % -10.58% 14.20% 1.53% 25.38% 6.56% -84.86% -
  Horiz. % 20.97% 23.45% 20.53% 20.22% 16.13% 15.14% 100.00%
EPS 0.54 0.49 0.39 -0.73 0.39 0.33 3.48 -26.67%
  YoY % 10.20% 25.64% 153.42% -287.18% 18.18% -90.52% -
  Horiz. % 15.52% 14.08% 11.21% -20.98% 11.21% 9.48% 100.00%
DPS 1.36 0.00 0.00 0.41 0.55 0.51 3.75 -15.54%
  YoY % 0.00% 0.00% 0.00% -25.45% 7.84% -86.40% -
  Horiz. % 36.27% 0.00% 0.00% 10.93% 14.67% 13.60% 100.00%
NAPS 0.1700 0.1600 0.1400 0.1300 0.1300 0.1200 0.7900 -22.57%
  YoY % 6.25% 14.29% 7.69% 0.00% 8.33% -84.81% -
  Horiz. % 21.52% 20.25% 17.72% 16.46% 16.46% 15.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 3.37 3.76 3.31 3.26 2.61 2.41 2.30 6.57%
  YoY % -10.37% 13.60% 1.53% 24.90% 8.30% 4.78% -
  Horiz. % 146.52% 163.48% 143.91% 141.74% 113.48% 104.78% 100.00%
EPS 0.54 0.49 0.39 -0.73 0.39 0.33 0.50 1.29%
  YoY % 10.20% 25.64% 153.42% -287.18% 18.18% -34.00% -
  Horiz. % 108.00% 98.00% 78.00% -146.00% 78.00% 66.00% 100.00%
DPS 1.36 0.00 0.00 0.41 0.55 0.50 0.54 16.63%
  YoY % 0.00% 0.00% 0.00% -25.45% 10.00% -7.41% -
  Horiz. % 251.85% 0.00% 0.00% 75.93% 101.85% 92.59% 100.00%
NAPS 0.1695 0.1589 0.1398 0.1300 0.1309 0.1184 0.1128 7.02%
  YoY % 6.67% 13.66% 7.54% -0.69% 10.56% 4.96% -
  Horiz. % 150.27% 140.87% 123.94% 115.25% 116.05% 104.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.1400 0.1700 0.2300 0.2500 0.3600 0.7100 0.3600 -
P/RPS 4.15 4.50 6.95 7.67 13.87 29.09 2.23 10.90%
  YoY % -7.78% -35.25% -9.39% -44.70% -52.32% 1,204.48% -
  Horiz. % 186.10% 201.79% 311.66% 343.95% 621.97% 1,304.48% 100.00%
P/EPS 25.93 34.69 58.97 -34.25 92.31 215.15 10.34 16.54%
  YoY % -25.25% -41.17% 272.18% -137.10% -57.10% 1,980.75% -
  Horiz. % 250.77% 335.49% 570.31% -331.24% 892.75% 2,080.75% 100.00%
EY 3.86 2.88 1.70 -2.92 1.08 0.46 9.67 -14.18%
  YoY % 34.03% 69.41% 158.22% -370.37% 134.78% -95.24% -
  Horiz. % 39.92% 29.78% 17.58% -30.20% 11.17% 4.76% 100.00%
DY 9.71 0.00 0.00 1.64 1.53 0.72 10.42 -1.17%
  YoY % 0.00% 0.00% 0.00% 7.19% 112.50% -93.09% -
  Horiz. % 93.19% 0.00% 0.00% 15.74% 14.68% 6.91% 100.00%
P/NAPS 0.82 1.06 1.64 1.92 2.77 5.92 0.46 10.10%
  YoY % -22.64% -35.37% -14.58% -30.69% -53.21% 1,186.96% -
  Horiz. % 178.26% 230.43% 356.52% 417.39% 602.17% 1,286.96% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 30/08/12 18/08/11 16/08/10 04/08/09 22/08/08 17/08/07 -
Price 0.1400 0.1700 0.1700 0.2300 0.3500 0.5600 0.4100 -
P/RPS 4.15 4.50 5.13 7.06 13.48 22.95 2.54 8.52%
  YoY % -7.78% -12.28% -27.34% -47.63% -41.26% 803.54% -
  Horiz. % 163.39% 177.17% 201.97% 277.95% 530.71% 903.54% 100.00%
P/EPS 25.93 34.69 43.59 -31.51 89.74 169.70 11.78 14.04%
  YoY % -25.25% -20.42% 238.34% -135.11% -47.12% 1,340.58% -
  Horiz. % 220.12% 294.48% 370.03% -267.49% 761.80% 1,440.58% 100.00%
EY 3.86 2.88 2.29 -3.17 1.11 0.59 8.49 -12.30%
  YoY % 34.03% 25.76% 172.24% -385.59% 88.14% -93.05% -
  Horiz. % 45.47% 33.92% 26.97% -37.34% 13.07% 6.95% 100.00%
DY 9.71 0.00 0.00 1.78 1.57 0.91 9.15 0.99%
  YoY % 0.00% 0.00% 0.00% 13.38% 72.53% -90.05% -
  Horiz. % 106.12% 0.00% 0.00% 19.45% 17.16% 9.95% 100.00%
P/NAPS 0.82 1.06 1.21 1.77 2.69 4.67 0.52 7.88%
  YoY % -22.64% -12.40% -31.64% -34.20% -42.40% 798.08% -
  Horiz. % 157.69% 203.85% 232.69% 340.38% 517.31% 898.08% 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.
 


 

1986 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.950.00 
 UCREST 0.150.00 
 EITA 1.490.00 
 PUC 0.0550.00 
 WILLOW 0.600.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.210.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
8. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
Partners & Brokers