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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers