Highlights

[PICORP] YoY Quarter Result on 2009-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 13-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     32.74%    YoY -     3.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 17,243 24,972 21,136 20,358 18,595 15,927 14,521 2.90%
  YoY % -30.95% 18.15% 3.82% 9.48% 16.75% 9.68% -
  Horiz. % 118.75% 171.97% 145.55% 140.20% 128.06% 109.68% 100.00%
PBT -2,006 6,658 2,242 5,610 6,594 6,224 5,767 -
  YoY % -130.13% 196.97% -60.04% -14.92% 5.94% 7.92% -
  Horiz. % -34.78% 115.45% 38.88% 97.28% 114.34% 107.92% 100.00%
Tax -1,269 -1,666 -1,826 -1,117 -2,430 -1,594 -1,640 -4.18%
  YoY % 23.83% 8.76% -63.47% 54.03% -52.45% 2.80% -
  Horiz. % 77.38% 101.59% 111.34% 68.11% 148.17% 97.20% 100.00%
NP -3,275 4,992 416 4,493 4,164 4,630 4,127 -
  YoY % -165.60% 1,100.00% -90.74% 7.90% -10.06% 12.19% -
  Horiz. % -79.36% 120.96% 10.08% 108.87% 100.90% 112.19% 100.00%
NP to SH -3,583 3,729 -483 3,430 3,308 3,332 3,214 -
  YoY % -196.08% 872.05% -114.08% 3.69% -0.72% 3.67% -
  Horiz. % -111.48% 116.02% -15.03% 106.72% 102.92% 103.67% 100.00%
Tax Rate - % 25.02 % 81.45 % 19.91 % 36.85 % 25.61 % 28.44 % -
  YoY % 0.00% -69.28% 309.09% -45.97% 43.89% -9.95% -
  Horiz. % 0.00% 87.97% 286.39% 70.01% 129.57% 90.05% 100.00%
Total Cost 20,518 19,980 20,720 15,865 14,431 11,297 10,394 11.99%
  YoY % 2.69% -3.57% 30.60% 9.94% 27.74% 8.69% -
  Horiz. % 197.40% 192.23% 199.35% 152.64% 138.84% 108.69% 100.00%
Net Worth 99,527 98,684 89,699 85,749 79,391 74,358 73,724 5.12%
  YoY % 0.85% 10.02% 4.61% 8.01% 6.77% 0.86% -
  Horiz. % 135.00% 133.86% 121.67% 116.31% 107.69% 100.86% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 3,355 - - - 3,529 3,467 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1.79% -
  Horiz. % 0.00% 96.76% 0.00% 0.00% 0.00% 101.79% 100.00%
Div Payout % - % 89.98 % - % - % - % 105.93 % 107.89 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -1.82% -
  Horiz. % 0.00% 83.40% 0.00% 0.00% 0.00% 98.18% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 99,527 98,684 89,699 85,749 79,391 74,358 73,724 5.12%
  YoY % 0.85% 10.02% 4.61% 8.01% 6.77% 0.86% -
  Horiz. % 135.00% 133.86% 121.67% 116.31% 107.69% 100.86% 100.00%
NOSH 663,518 657,894 689,999 659,615 661,600 94,124 93,976 38.47%
  YoY % 0.85% -4.65% 4.61% -0.30% 602.90% 0.16% -
  Horiz. % 706.05% 700.06% 734.23% 701.89% 704.01% 100.16% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -18.99 % 19.99 % 1.97 % 22.07 % 22.39 % 29.07 % 28.42 % -
  YoY % -195.00% 914.72% -91.07% -1.43% -22.98% 2.29% -
  Horiz. % -66.82% 70.34% 6.93% 77.66% 78.78% 102.29% 100.00%
ROE -3.60 % 3.78 % -0.54 % 4.00 % 4.17 % 4.48 % 4.36 % -
  YoY % -195.24% 800.00% -113.50% -4.08% -6.92% 2.75% -
  Horiz. % -82.57% 86.70% -12.39% 91.74% 95.64% 102.75% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.60 3.80 3.06 3.09 2.81 16.92 15.45 -25.68%
  YoY % -31.58% 24.18% -0.97% 9.96% -83.39% 9.51% -
  Horiz. % 16.83% 24.60% 19.81% 20.00% 18.19% 109.51% 100.00%
EPS -0.54 0.57 -0.07 0.52 0.50 3.54 3.42 -
  YoY % -194.74% 914.29% -113.46% 4.00% -85.88% 3.51% -
  Horiz. % -15.79% 16.67% -2.05% 15.20% 14.62% 103.51% 100.00%
DPS 0.00 0.51 0.00 0.00 0.00 3.75 3.69 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1.63% -
  Horiz. % 0.00% 13.82% 0.00% 0.00% 0.00% 101.63% 100.00%
NAPS 0.1500 0.1500 0.1300 0.1300 0.1200 0.7900 0.7845 -24.08%
  YoY % 0.00% 15.38% 0.00% 8.33% -84.81% 0.70% -
  Horiz. % 19.12% 19.12% 16.57% 16.57% 15.30% 100.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.62 3.80 3.21 3.09 2.83 2.42 2.21 2.87%
  YoY % -31.05% 18.38% 3.88% 9.19% 16.94% 9.50% -
  Horiz. % 118.55% 171.95% 145.25% 139.82% 128.05% 109.50% 100.00%
EPS -0.54 0.57 -0.07 0.52 0.50 0.51 0.49 -
  YoY % -194.74% 914.29% -113.46% 4.00% -1.96% 4.08% -
  Horiz. % -110.20% 116.33% -14.29% 106.12% 102.04% 104.08% 100.00%
DPS 0.00 0.51 0.00 0.00 0.00 0.54 0.53 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1.89% -
  Horiz. % 0.00% 96.23% 0.00% 0.00% 0.00% 101.89% 100.00%
NAPS 0.1513 0.1500 0.1363 0.1303 0.1207 0.1130 0.1120 5.14%
  YoY % 0.87% 10.05% 4.60% 7.95% 6.81% 0.89% -
  Horiz. % 135.09% 133.93% 121.70% 116.34% 107.77% 100.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.1700 0.1800 0.2300 0.3200 0.5000 0.4600 0.2200 -
P/RPS 6.54 4.74 7.51 10.37 17.79 2.72 1.42 28.96%
  YoY % 37.97% -36.88% -27.58% -41.71% 554.04% 91.55% -
  Horiz. % 460.56% 333.80% 528.87% 730.28% 1,252.82% 191.55% 100.00%
P/EPS -31.48 31.76 -328.57 61.54 100.00 12.99 6.43 -
  YoY % -199.12% 109.67% -633.91% -38.46% 669.82% 102.02% -
  Horiz. % -489.58% 493.93% -5,109.95% 957.08% 1,555.21% 202.02% 100.00%
EY -3.18 3.15 -0.30 1.63 1.00 7.70 15.55 -
  YoY % -200.95% 1,150.00% -118.40% 63.00% -87.01% -50.48% -
  Horiz. % -20.45% 20.26% -1.93% 10.48% 6.43% 49.52% 100.00%
DY 0.00 2.83 0.00 0.00 0.00 8.15 16.77 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -51.40% -
  Horiz. % 0.00% 16.88% 0.00% 0.00% 0.00% 48.60% 100.00%
P/NAPS 1.13 1.20 1.77 2.46 4.17 0.58 0.28 26.15%
  YoY % -5.83% -32.20% -28.05% -41.01% 618.97% 107.14% -
  Horiz. % 403.57% 428.57% 632.14% 878.57% 1,489.29% 207.14% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 17/11/11 11/11/10 13/11/09 06/11/08 28/11/07 22/11/06 -
Price 0.1600 0.2200 0.3000 0.3100 0.5000 0.5300 0.2400 -
P/RPS 6.16 5.80 9.79 10.04 17.79 3.13 1.55 25.83%
  YoY % 6.21% -40.76% -2.49% -43.56% 468.37% 101.94% -
  Horiz. % 397.42% 374.19% 631.61% 647.74% 1,147.74% 201.94% 100.00%
P/EPS -29.63 38.81 -428.57 59.62 100.00 14.97 7.02 -
  YoY % -176.35% 109.06% -818.84% -40.38% 568.00% 113.25% -
  Horiz. % -422.08% 552.85% -6,104.99% 849.29% 1,424.50% 213.25% 100.00%
EY -3.38 2.58 -0.23 1.68 1.00 6.68 14.25 -
  YoY % -231.01% 1,221.74% -113.69% 68.00% -85.03% -53.12% -
  Horiz. % -23.72% 18.11% -1.61% 11.79% 7.02% 46.88% 100.00%
DY 0.00 2.32 0.00 0.00 0.00 7.08 15.38 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -53.97% -
  Horiz. % 0.00% 15.08% 0.00% 0.00% 0.00% 46.03% 100.00%
P/NAPS 1.07 1.47 2.31 2.38 4.17 0.67 0.31 22.91%
  YoY % -27.21% -36.36% -2.94% -42.93% 522.39% 116.13% -
  Horiz. % 345.16% 474.19% 745.16% 767.74% 1,345.16% 216.13% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers