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 - 658,000
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.
 


 

193  241  532  1359 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.02 
 ARMADA 0.31+0.005 
 GPACKET-WB 0.26+0.005 
 SAPNRG-WA 0.12+0.005 
 MNC 0.100.00 
 HSI-C7E 0.23-0.065 
 KNM 0.385+0.01 
 HIBISCS 1.01+0.055 
 KNM-WB 0.19+0.01 
 HSI-H6S 0.15+0.03 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
5. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers