Highlights

[PICORP] YoY Quarter Result on 2013-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -27.40%    YoY -     10.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 21,703 20,718 21,490 22,154 24,713 21,761 21,456 0.19%
  YoY % 4.75% -3.59% -3.00% -10.35% 13.57% 1.42% -
  Horiz. % 101.15% 96.56% 100.16% 103.25% 115.18% 101.42% 100.00%
PBT 4,772 6,681 5,746 7,051 6,562 5,764 -6,939 -
  YoY % -28.57% 16.27% -18.51% 7.45% 13.84% 183.07% -
  Horiz. % -68.77% -96.28% -82.81% -101.61% -94.57% -83.07% 100.00%
Tax -2,413 -2,293 -2,291 -1,629 -1,905 -1,980 -1,605 7.03%
  YoY % -5.23% -0.09% -40.64% 14.49% 3.79% -23.36% -
  Horiz. % 150.34% 142.87% 142.74% 101.50% 118.69% 123.36% 100.00%
NP 2,359 4,388 3,455 5,422 4,657 3,784 -8,544 -
  YoY % -46.24% 27.00% -36.28% 16.43% 23.07% 144.29% -
  Horiz. % -27.61% -51.36% -40.44% -63.46% -54.51% -44.29% 100.00%
NP to SH 619 2,451 2,273 3,543 3,202 2,563 -4,805 -
  YoY % -74.75% 7.83% -35.85% 10.65% 24.93% 153.34% -
  Horiz. % -12.88% -51.01% -47.30% -73.74% -66.64% -53.34% 100.00%
Tax Rate 50.57 % 34.32 % 39.87 % 23.10 % 29.03 % 34.35 % - % -
  YoY % 47.35% -13.92% 72.60% -20.43% -15.49% 0.00% -
  Horiz. % 147.22% 99.91% 116.07% 67.25% 84.51% 100.00% -
Total Cost 19,344 16,330 18,035 16,732 20,056 17,977 30,000 -7.05%
  YoY % 18.46% -9.45% 7.79% -16.57% 11.56% -40.08% -
  Horiz. % 64.48% 54.43% 60.12% 55.77% 66.85% 59.92% 100.00%
Net Worth 96,288 119,237 110,402 111,538 104,555 92,005 85,568 1.98%
  YoY % -19.25% 8.00% -1.02% 6.68% 13.64% 7.52% -
  Horiz. % 112.53% 139.35% 129.02% 130.35% 122.19% 107.52% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 1,581 2,517 - 8,923 - - 2,698 -8.51%
  YoY % -37.16% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.62% 93.28% 0.00% 330.64% 0.00% 0.00% 100.00%
Div Payout % 255.56 % 102.70 % - % 251.85 % - % - % - % -
  YoY % 148.84% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.47% 40.78% 0.00% 100.00% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 96,288 119,237 110,402 111,538 104,555 92,005 85,568 1.98%
  YoY % -19.25% 8.00% -1.02% 6.68% 13.64% 7.52% -
  Horiz. % 112.53% 139.35% 129.02% 130.35% 122.19% 107.52% 100.00%
NOSH 687,777 662,432 649,428 656,111 653,469 657,179 658,219 0.73%
  YoY % 3.83% 2.00% -1.02% 0.40% -0.56% -0.16% -
  Horiz. % 104.49% 100.64% 98.66% 99.68% 99.28% 99.84% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.87 % 21.18 % 16.08 % 24.47 % 18.84 % 17.39 % -39.82 % -
  YoY % -48.68% 31.72% -34.29% 29.88% 8.34% 143.67% -
  Horiz. % -27.30% -53.19% -40.38% -61.45% -47.31% -43.67% 100.00%
ROE 0.64 % 2.06 % 2.06 % 3.18 % 3.06 % 2.79 % -5.62 % -
  YoY % -68.93% 0.00% -35.22% 3.92% 9.68% 149.64% -
  Horiz. % -11.39% -36.65% -36.65% -56.58% -54.45% -49.64% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.16 3.13 3.31 3.38 3.78 3.31 3.26 -0.52%
  YoY % 0.96% -5.44% -2.07% -10.58% 14.20% 1.53% -
  Horiz. % 96.93% 96.01% 101.53% 103.68% 115.95% 101.53% 100.00%
EPS 0.09 0.37 0.35 0.54 0.49 0.39 -0.73 -
  YoY % -75.68% 5.71% -35.19% 10.20% 25.64% 153.42% -
  Horiz. % -12.33% -50.68% -47.95% -73.97% -67.12% -53.42% 100.00%
DPS 0.23 0.38 0.00 1.36 0.00 0.00 0.41 -9.18%
  YoY % -39.47% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.10% 92.68% 0.00% 331.71% 0.00% 0.00% 100.00%
NAPS 0.1400 0.1800 0.1700 0.1700 0.1600 0.1400 0.1300 1.24%
  YoY % -22.22% 5.88% 0.00% 6.25% 14.29% 7.69% -
  Horiz. % 107.69% 138.46% 130.77% 130.77% 123.08% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.30 3.15 3.27 3.37 3.76 3.31 3.26 0.20%
  YoY % 4.76% -3.67% -2.97% -10.37% 13.60% 1.53% -
  Horiz. % 101.23% 96.63% 100.31% 103.37% 115.34% 101.53% 100.00%
EPS 0.09 0.37 0.35 0.54 0.49 0.39 -0.73 -
  YoY % -75.68% 5.71% -35.19% 10.20% 25.64% 153.42% -
  Horiz. % -12.33% -50.68% -47.95% -73.97% -67.12% -53.42% 100.00%
DPS 0.24 0.38 0.00 1.36 0.00 0.00 0.41 -8.53%
  YoY % -36.84% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.54% 92.68% 0.00% 331.71% 0.00% 0.00% 100.00%
NAPS 0.1463 0.1812 0.1678 0.1695 0.1589 0.1398 0.1300 1.99%
  YoY % -19.26% 7.99% -1.00% 6.67% 13.66% 7.54% -
  Horiz. % 112.54% 139.38% 129.08% 130.38% 122.23% 107.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.1450 0.2250 0.2650 0.1400 0.1700 0.2300 0.2500 -
P/RPS 4.60 7.19 8.01 4.15 4.50 6.95 7.67 -8.16%
  YoY % -36.02% -10.24% 93.01% -7.78% -35.25% -9.39% -
  Horiz. % 59.97% 93.74% 104.43% 54.11% 58.67% 90.61% 100.00%
P/EPS 161.11 60.81 75.71 25.93 34.69 58.97 -34.25 -
  YoY % 164.94% -19.68% 191.98% -25.25% -41.17% 272.18% -
  Horiz. % -470.39% -177.55% -221.05% -75.71% -101.28% -172.18% 100.00%
EY 0.62 1.64 1.32 3.86 2.88 1.70 -2.92 -
  YoY % -62.20% 24.24% -65.80% 34.03% 69.41% 158.22% -
  Horiz. % -21.23% -56.16% -45.21% -132.19% -98.63% -58.22% 100.00%
DY 1.59 1.69 0.00 9.71 0.00 0.00 1.64 -0.51%
  YoY % -5.92% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.95% 103.05% 0.00% 592.07% 0.00% 0.00% 100.00%
P/NAPS 1.04 1.25 1.56 0.82 1.06 1.64 1.92 -9.71%
  YoY % -16.80% -19.87% 90.24% -22.64% -35.37% -14.58% -
  Horiz. % 54.17% 65.10% 81.25% 42.71% 55.21% 85.42% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 24/08/15 26/08/14 30/08/13 30/08/12 18/08/11 16/08/10 -
Price 0.1500 0.1950 0.2550 0.1400 0.1700 0.1700 0.2300 -
P/RPS 4.75 6.23 7.71 4.15 4.50 5.13 7.06 -6.39%
  YoY % -23.76% -19.20% 85.78% -7.78% -12.28% -27.34% -
  Horiz. % 67.28% 88.24% 109.21% 58.78% 63.74% 72.66% 100.00%
P/EPS 166.67 52.70 72.86 25.93 34.69 43.59 -31.51 -
  YoY % 216.26% -27.67% 180.99% -25.25% -20.42% 238.34% -
  Horiz. % -528.94% -167.25% -231.23% -82.29% -110.09% -138.34% 100.00%
EY 0.60 1.90 1.37 3.86 2.88 2.29 -3.17 -
  YoY % -68.42% 38.69% -64.51% 34.03% 25.76% 172.24% -
  Horiz. % -18.93% -59.94% -43.22% -121.77% -90.85% -72.24% 100.00%
DY 1.53 1.95 0.00 9.71 0.00 0.00 1.78 -2.49%
  YoY % -21.54% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.96% 109.55% 0.00% 545.51% 0.00% 0.00% 100.00%
P/NAPS 1.07 1.08 1.50 0.82 1.06 1.21 1.77 -8.04%
  YoY % -0.93% -28.00% 82.93% -22.64% -12.40% -31.64% -
  Horiz. % 60.45% 61.02% 84.75% 46.33% 59.89% 68.36% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers