Highlights

[PICORP] YoY Quarter Result on 2012-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -19.83%    YoY -     24.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 20,718 21,490 22,154 24,713 21,761 21,456 17,201 3.15%
  YoY % -3.59% -3.00% -10.35% 13.57% 1.42% 24.74% -
  Horiz. % 120.45% 124.93% 128.79% 143.67% 126.51% 124.74% 100.00%
PBT 6,681 5,746 7,051 6,562 5,764 -6,939 5,249 4.10%
  YoY % 16.27% -18.51% 7.45% 13.84% 183.07% -232.20% -
  Horiz. % 127.28% 109.47% 134.33% 125.01% 109.81% -132.20% 100.00%
Tax -2,293 -2,291 -1,629 -1,905 -1,980 -1,605 -1,783 4.28%
  YoY % -0.09% -40.64% 14.49% 3.79% -23.36% 9.98% -
  Horiz. % 128.60% 128.49% 91.36% 106.84% 111.05% 90.02% 100.00%
NP 4,388 3,455 5,422 4,657 3,784 -8,544 3,466 4.01%
  YoY % 27.00% -36.28% 16.43% 23.07% 144.29% -346.51% -
  Horiz. % 126.60% 99.68% 156.43% 134.36% 109.17% -246.51% 100.00%
NP to SH 2,451 2,273 3,543 3,202 2,563 -4,805 2,584 -0.88%
  YoY % 7.83% -35.85% 10.65% 24.93% 153.34% -285.95% -
  Horiz. % 94.85% 87.96% 137.11% 123.92% 99.19% -185.95% 100.00%
Tax Rate 34.32 % 39.87 % 23.10 % 29.03 % 34.35 % - % 33.97 % 0.17%
  YoY % -13.92% 72.60% -20.43% -15.49% 0.00% 0.00% -
  Horiz. % 101.03% 117.37% 68.00% 85.46% 101.12% 0.00% 100.00%
Total Cost 16,330 18,035 16,732 20,056 17,977 30,000 13,735 2.92%
  YoY % -9.45% 7.79% -16.57% 11.56% -40.08% 118.42% -
  Horiz. % 118.89% 131.31% 121.82% 146.02% 130.88% 218.42% 100.00%
Net Worth 119,237 110,402 111,538 104,555 92,005 85,568 86,133 5.57%
  YoY % 8.00% -1.02% 6.68% 13.64% 7.52% -0.66% -
  Horiz. % 138.43% 128.18% 129.50% 121.39% 106.82% 99.34% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 2,517 - 8,923 - - 2,698 3,644 -5.98%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -25.94% -
  Horiz. % 69.08% 0.00% 244.86% 0.00% 0.00% 74.06% 100.00%
Div Payout % 102.70 % - % 251.85 % - % - % - % 141.03 % -5.15%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.82% 0.00% 178.58% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 119,237 110,402 111,538 104,555 92,005 85,568 86,133 5.57%
  YoY % 8.00% -1.02% 6.68% 13.64% 7.52% -0.66% -
  Horiz. % 138.43% 128.18% 129.50% 121.39% 106.82% 99.34% 100.00%
NOSH 662,432 649,428 656,111 653,469 657,179 658,219 662,564 -0.00%
  YoY % 2.00% -1.02% 0.40% -0.56% -0.16% -0.66% -
  Horiz. % 99.98% 98.02% 99.03% 98.63% 99.19% 99.34% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 21.18 % 16.08 % 24.47 % 18.84 % 17.39 % -39.82 % 20.15 % 0.83%
  YoY % 31.72% -34.29% 29.88% 8.34% 143.67% -297.62% -
  Horiz. % 105.11% 79.80% 121.44% 93.50% 86.30% -197.62% 100.00%
ROE 2.06 % 2.06 % 3.18 % 3.06 % 2.79 % -5.62 % 3.00 % -6.07%
  YoY % 0.00% -35.22% 3.92% 9.68% 149.64% -287.33% -
  Horiz. % 68.67% 68.67% 106.00% 102.00% 93.00% -187.33% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.13 3.31 3.38 3.78 3.31 3.26 2.60 3.14%
  YoY % -5.44% -2.07% -10.58% 14.20% 1.53% 25.38% -
  Horiz. % 120.38% 127.31% 130.00% 145.38% 127.31% 125.38% 100.00%
EPS 0.37 0.35 0.54 0.49 0.39 -0.73 0.39 -0.87%
  YoY % 5.71% -35.19% 10.20% 25.64% 153.42% -287.18% -
  Horiz. % 94.87% 89.74% 138.46% 125.64% 100.00% -187.18% 100.00%
DPS 0.38 0.00 1.36 0.00 0.00 0.41 0.55 -5.97%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -25.45% -
  Horiz. % 69.09% 0.00% 247.27% 0.00% 0.00% 74.55% 100.00%
NAPS 0.1800 0.1700 0.1700 0.1600 0.1400 0.1300 0.1300 5.57%
  YoY % 5.88% 0.00% 6.25% 14.29% 7.69% 0.00% -
  Horiz. % 138.46% 130.77% 130.77% 123.08% 107.69% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,166
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.15 3.27 3.37 3.76 3.31 3.26 2.61 3.18%
  YoY % -3.67% -2.97% -10.37% 13.60% 1.53% 24.90% -
  Horiz. % 120.69% 125.29% 129.12% 144.06% 126.82% 124.90% 100.00%
EPS 0.37 0.35 0.54 0.49 0.39 -0.73 0.39 -0.87%
  YoY % 5.71% -35.19% 10.20% 25.64% 153.42% -287.18% -
  Horiz. % 94.87% 89.74% 138.46% 125.64% 100.00% -187.18% 100.00%
DPS 0.38 0.00 1.36 0.00 0.00 0.41 0.55 -5.97%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -25.45% -
  Horiz. % 69.09% 0.00% 247.27% 0.00% 0.00% 74.55% 100.00%
NAPS 0.1812 0.1678 0.1695 0.1589 0.1398 0.1300 0.1309 5.57%
  YoY % 7.99% -1.00% 6.67% 13.66% 7.54% -0.69% -
  Horiz. % 138.43% 128.19% 129.49% 121.39% 106.80% 99.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.2250 0.2650 0.1400 0.1700 0.2300 0.2500 0.3600 -
P/RPS 7.19 8.01 4.15 4.50 6.95 7.67 13.87 -10.37%
  YoY % -10.24% 93.01% -7.78% -35.25% -9.39% -44.70% -
  Horiz. % 51.84% 57.75% 29.92% 32.44% 50.11% 55.30% 100.00%
P/EPS 60.81 75.71 25.93 34.69 58.97 -34.25 92.31 -6.72%
  YoY % -19.68% 191.98% -25.25% -41.17% 272.18% -137.10% -
  Horiz. % 65.88% 82.02% 28.09% 37.58% 63.88% -37.10% 100.00%
EY 1.64 1.32 3.86 2.88 1.70 -2.92 1.08 7.21%
  YoY % 24.24% -65.80% 34.03% 69.41% 158.22% -370.37% -
  Horiz. % 151.85% 122.22% 357.41% 266.67% 157.41% -270.37% 100.00%
DY 1.69 0.00 9.71 0.00 0.00 1.64 1.53 1.67%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 7.19% -
  Horiz. % 110.46% 0.00% 634.64% 0.00% 0.00% 107.19% 100.00%
P/NAPS 1.25 1.56 0.82 1.06 1.64 1.92 2.77 -12.41%
  YoY % -19.87% 90.24% -22.64% -35.37% -14.58% -30.69% -
  Horiz. % 45.13% 56.32% 29.60% 38.27% 59.21% 69.31% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 26/08/14 30/08/13 30/08/12 18/08/11 16/08/10 04/08/09 -
Price 0.1950 0.2550 0.1400 0.1700 0.1700 0.2300 0.3500 -
P/RPS 6.23 7.71 4.15 4.50 5.13 7.06 13.48 -12.07%
  YoY % -19.20% 85.78% -7.78% -12.28% -27.34% -47.63% -
  Horiz. % 46.22% 57.20% 30.79% 33.38% 38.06% 52.37% 100.00%
P/EPS 52.70 72.86 25.93 34.69 43.59 -31.51 89.74 -8.49%
  YoY % -27.67% 180.99% -25.25% -20.42% 238.34% -135.11% -
  Horiz. % 58.73% 81.19% 28.89% 38.66% 48.57% -35.11% 100.00%
EY 1.90 1.37 3.86 2.88 2.29 -3.17 1.11 9.37%
  YoY % 38.69% -64.51% 34.03% 25.76% 172.24% -385.59% -
  Horiz. % 171.17% 123.42% 347.75% 259.46% 206.31% -285.59% 100.00%
DY 1.95 0.00 9.71 0.00 0.00 1.78 1.57 3.68%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 13.38% -
  Horiz. % 124.20% 0.00% 618.47% 0.00% 0.00% 113.38% 100.00%
P/NAPS 1.08 1.50 0.82 1.06 1.21 1.77 2.69 -14.10%
  YoY % -28.00% 82.93% -22.64% -12.40% -31.64% -34.20% -
  Horiz. % 40.15% 55.76% 30.48% 39.41% 44.98% 65.80% 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
 

479  278  511  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.005 
 ARMADA 0.215-0.01 
 SAPNRG-WA 0.100.00 
 HSI-H4Y 0.23+0.015 
 HSI-C3W 0.335-0.04 
 AZRB 0.415+0.03 
 DNEX 0.325+0.01 
 HSI-C5D 0.32-0.03 
 EAH 0.02+0.005 
 SEACERA 0.335+0.02 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers