Highlights

[PICORP] YoY Quarter Result on 2013-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 15-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -5.98%    YoY -     192.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 22,795 18,341 21,535 24,613 17,243 24,972 21,136 1.27%
  YoY % 24.28% -14.83% -12.51% 42.74% -30.95% 18.15% -
  Horiz. % 107.85% 86.78% 101.89% 116.45% 81.58% 118.15% 100.00%
PBT 5,460 4,240 6,872 7,263 -2,006 6,658 2,242 15.98%
  YoY % 28.77% -38.30% -5.38% 462.06% -130.13% 196.97% -
  Horiz. % 243.53% 189.12% 306.51% 323.95% -89.47% 296.97% 100.00%
Tax -1,884 -3,227 -1,404 -2,278 -1,269 -1,666 -1,826 0.52%
  YoY % 41.62% -129.84% 38.37% -79.51% 23.83% 8.76% -
  Horiz. % 103.18% 176.73% 76.89% 124.75% 69.50% 91.24% 100.00%
NP 3,576 1,013 5,468 4,985 -3,275 4,992 416 43.08%
  YoY % 253.01% -81.47% 9.69% 252.21% -165.60% 1,100.00% -
  Horiz. % 859.62% 243.51% 1,314.42% 1,198.32% -787.26% 1,200.00% 100.00%
NP to SH 2,459 -476 4,302 3,331 -3,583 3,729 -483 -
  YoY % 616.60% -111.06% 29.15% 192.97% -196.08% 872.05% -
  Horiz. % -509.11% 98.55% -890.68% -689.65% 741.82% -772.05% 100.00%
Tax Rate 34.51 % 76.11 % 20.43 % 31.36 % - % 25.02 % 81.45 % -13.32%
  YoY % -54.66% 272.54% -34.85% 0.00% 0.00% -69.28% -
  Horiz. % 42.37% 93.44% 25.08% 38.50% 0.00% 30.72% 100.00%
Total Cost 19,219 17,328 16,067 19,628 20,518 19,980 20,720 -1.24%
  YoY % 10.91% 7.85% -18.14% -4.34% 2.69% -3.57% -
  Horiz. % 92.76% 83.63% 77.54% 94.73% 99.03% 96.43% 100.00%
Net Worth 92,074 0 112,513 104,501 99,527 98,684 89,699 0.44%
  YoY % 0.00% 0.00% 7.67% 5.00% 0.85% 10.02% -
  Horiz. % 102.65% 0.00% 125.43% 116.50% 110.96% 110.02% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 4,037 3,918 - 3,355 - -
  YoY % 0.00% 0.00% 3.02% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.33% 116.80% 0.00% 100.00% -
Div Payout % - % - % 93.85 % 117.65 % - % 89.98 % - % -
  YoY % 0.00% 0.00% -20.23% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 104.30% 130.75% 0.00% 100.00% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 92,074 0 112,513 104,501 99,527 98,684 89,699 0.44%
  YoY % 0.00% 0.00% 7.67% 5.00% 0.85% 10.02% -
  Horiz. % 102.65% 0.00% 125.43% 116.50% 110.96% 110.02% 100.00%
NOSH 657,673 647,500 661,846 653,137 663,518 657,894 689,999 -0.80%
  YoY % 1.57% -2.17% 1.33% -1.56% 0.85% -4.65% -
  Horiz. % 95.31% 93.84% 95.92% 94.66% 96.16% 95.35% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 15.69 % 5.52 % 25.39 % 20.25 % -18.99 % 19.99 % 1.97 % 41.27%
  YoY % 184.24% -78.26% 25.38% 206.64% -195.00% 914.72% -
  Horiz. % 796.45% 280.20% 1,288.83% 1,027.92% -963.96% 1,014.72% 100.00%
ROE 2.67 % - % 3.82 % 3.19 % -3.60 % 3.78 % -0.54 % -
  YoY % 0.00% 0.00% 19.75% 188.61% -195.24% 800.00% -
  Horiz. % -494.44% 0.00% -707.41% -590.74% 666.67% -700.00% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.47 2.83 3.25 3.77 2.60 3.80 3.06 2.12%
  YoY % 22.61% -12.92% -13.79% 45.00% -31.58% 24.18% -
  Horiz. % 113.40% 92.48% 106.21% 123.20% 84.97% 124.18% 100.00%
EPS 0.37 -0.07 0.65 0.51 -0.54 0.57 -0.07 -
  YoY % 628.57% -110.77% 27.45% 194.44% -194.74% 914.29% -
  Horiz. % -528.57% 100.00% -928.57% -728.57% 771.43% -814.29% 100.00%
DPS 0.00 0.00 0.61 0.60 0.00 0.51 0.00 -
  YoY % 0.00% 0.00% 1.67% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 119.61% 117.65% 0.00% 100.00% -
NAPS 0.1400 0.0000 0.1700 0.1600 0.1500 0.1500 0.1300 1.24%
  YoY % 0.00% 0.00% 6.25% 6.67% 0.00% 15.38% -
  Horiz. % 107.69% 0.00% 130.77% 123.08% 115.38% 115.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.46 2.79 3.27 3.74 2.62 3.80 3.21 1.26%
  YoY % 24.01% -14.68% -12.57% 42.75% -31.05% 18.38% -
  Horiz. % 107.79% 86.92% 101.87% 116.51% 81.62% 118.38% 100.00%
EPS 0.37 -0.07 0.65 0.51 -0.54 0.57 -0.07 -
  YoY % 628.57% -110.77% 27.45% 194.44% -194.74% 914.29% -
  Horiz. % -528.57% 100.00% -928.57% -728.57% 771.43% -814.29% 100.00%
DPS 0.00 0.00 0.61 0.60 0.00 0.51 0.00 -
  YoY % 0.00% 0.00% 1.67% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 119.61% 117.65% 0.00% 100.00% -
NAPS 0.1399 0.0000 0.1710 0.1588 0.1513 0.1500 0.1363 0.44%
  YoY % 0.00% 0.00% 7.68% 4.96% 0.87% 10.05% -
  Horiz. % 102.64% 0.00% 125.46% 116.51% 111.01% 110.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.1400 0.1950 0.2200 0.1450 0.1700 0.1800 0.2300 -
P/RPS 4.04 6.88 6.76 3.85 6.54 4.74 7.51 -9.81%
  YoY % -41.28% 1.78% 75.58% -41.13% 37.97% -36.88% -
  Horiz. % 53.79% 91.61% 90.01% 51.26% 87.08% 63.12% 100.00%
P/EPS 37.44 -265.26 33.85 28.43 -31.48 31.76 -328.57 -
  YoY % 114.11% -883.63% 19.06% 190.31% -199.12% 109.67% -
  Horiz. % -11.39% 80.73% -10.30% -8.65% 9.58% -9.67% 100.00%
EY 2.67 -0.38 2.95 3.52 -3.18 3.15 -0.30 -
  YoY % 802.63% -112.88% -16.19% 210.69% -200.95% 1,150.00% -
  Horiz. % -890.00% 126.67% -983.33% -1,173.33% 1,060.00% -1,050.00% 100.00%
DY 0.00 0.00 2.77 4.14 0.00 2.83 0.00 -
  YoY % 0.00% 0.00% -33.09% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 97.88% 146.29% 0.00% 100.00% -
P/NAPS 1.00 0.00 1.29 0.91 1.13 1.20 1.77 -9.07%
  YoY % 0.00% 0.00% 41.76% -19.47% -5.83% -32.20% -
  Horiz. % 56.50% 0.00% 72.88% 51.41% 63.84% 67.80% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 23/11/15 24/11/14 15/11/13 30/11/12 17/11/11 11/11/10 -
Price 0.1350 0.2050 0.2050 0.1750 0.1600 0.2200 0.3000 -
P/RPS 3.89 7.24 6.30 4.64 6.16 5.80 9.79 -14.25%
  YoY % -46.27% 14.92% 35.78% -24.68% 6.21% -40.76% -
  Horiz. % 39.73% 73.95% 64.35% 47.40% 62.92% 59.24% 100.00%
P/EPS 36.11 -278.86 31.54 34.31 -29.63 38.81 -428.57 -
  YoY % 112.95% -984.15% -8.07% 215.79% -176.35% 109.06% -
  Horiz. % -8.43% 65.07% -7.36% -8.01% 6.91% -9.06% 100.00%
EY 2.77 -0.36 3.17 2.91 -3.38 2.58 -0.23 -
  YoY % 869.44% -111.36% 8.93% 186.09% -231.01% 1,221.74% -
  Horiz. % -1,204.35% 156.52% -1,378.26% -1,265.22% 1,469.57% -1,121.74% 100.00%
DY 0.00 0.00 2.98 3.43 0.00 2.32 0.00 -
  YoY % 0.00% 0.00% -13.12% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 128.45% 147.84% 0.00% 100.00% -
P/NAPS 0.96 0.00 1.21 1.09 1.07 1.47 2.31 -13.60%
  YoY % 0.00% 0.00% 11.01% 1.87% -27.21% -36.36% -
  Horiz. % 41.56% 0.00% 52.38% 47.19% 46.32% 63.64% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers