Highlights

[PICORP] YoY Quarter Result on 2007-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 25-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     -10.44%    YoY -     10.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 22,947 19,449 22,849 15,308 15,143 11,652 8,477 18.05%
  YoY % 17.99% -14.88% 49.26% 1.09% 29.96% 37.45% -
  Horiz. % 270.70% 229.43% 269.54% 180.58% 178.64% 137.45% 100.00%
PBT 5,219 2,555 7,398 6,045 5,596 3,648 4,016 4.46%
  YoY % 104.27% -65.46% 22.38% 8.02% 53.40% -9.16% -
  Horiz. % 129.96% 63.62% 184.21% 150.52% 139.34% 90.84% 100.00%
Tax -1,727 -2,108 -1,171 -2,791 -2,221 -859 -1,496 2.42%
  YoY % 18.07% -80.02% 58.04% -25.66% -158.56% 42.58% -
  Horiz. % 115.44% 140.91% 78.28% 186.56% 148.46% 57.42% 100.00%
NP 3,492 447 6,227 3,254 3,375 2,789 2,520 5.58%
  YoY % 681.21% -92.82% 91.36% -3.59% 21.01% 10.67% -
  Horiz. % 138.57% 17.74% 247.10% 129.13% 133.93% 110.67% 100.00%
NP to SH 2,985 214 4,308 2,984 2,711 2,481 2,520 2.86%
  YoY % 1,294.86% -95.03% 44.37% 10.07% 9.27% -1.55% -
  Horiz. % 118.45% 8.49% 170.95% 118.41% 107.58% 98.45% 100.00%
Tax Rate 33.09 % 82.50 % 15.83 % 46.17 % 39.69 % 23.55 % 37.25 % -1.95%
  YoY % -59.89% 421.16% -65.71% 16.33% 68.54% -36.78% -
  Horiz. % 88.83% 221.48% 42.50% 123.95% 106.55% 63.22% 100.00%
Total Cost 19,455 19,002 16,622 12,054 11,768 8,863 5,957 21.79%
  YoY % 2.38% 14.32% 37.90% 2.43% 32.78% 48.78% -
  Horiz. % 326.59% 318.99% 279.03% 202.35% 197.55% 148.78% 100.00%
Net Worth 90,664 92,733 86,159 76,247 69,657 62,833 46,666 11.70%
  YoY % -2.23% 7.63% 13.00% 9.46% 10.86% 34.64% -
  Horiz. % 194.28% 198.71% 184.63% 163.39% 149.27% 134.64% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 647 2,924 4,307 677 3,944 - - -
  YoY % -77.86% -32.11% 535.63% -82.82% 0.00% 0.00% -
  Horiz. % 16.42% 74.15% 109.23% 17.18% 100.00% - -
Div Payout % 21.70 % 1,366.67 % 100.00 % 22.71 % 145.49 % - % - % -
  YoY % -98.41% 1,266.67% 340.33% -84.39% 0.00% 0.00% -
  Horiz. % 14.92% 939.36% 68.73% 15.61% 100.00% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 90,664 92,733 86,159 76,247 69,657 62,833 46,666 11.70%
  YoY % -2.23% 7.63% 13.00% 9.46% 10.86% 34.64% -
  Horiz. % 194.28% 198.71% 184.63% 163.39% 149.27% 134.64% 100.00%
NOSH 647,600 713,333 662,769 94,132 94,131 93,781 93,333 38.09%
  YoY % -9.21% 7.63% 604.08% 0.00% 0.37% 0.48% -
  Horiz. % 693.86% 764.29% 710.11% 100.86% 100.86% 100.48% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 15.22 % 2.30 % 27.25 % 21.26 % 22.29 % 23.94 % 29.73 % -10.55%
  YoY % 561.74% -91.56% 28.17% -4.62% -6.89% -19.48% -
  Horiz. % 51.19% 7.74% 91.66% 71.51% 74.97% 80.52% 100.00%
ROE 3.29 % 0.23 % 5.00 % 3.91 % 3.89 % 3.95 % 5.40 % -7.92%
  YoY % 1,330.43% -95.40% 27.88% 0.51% -1.52% -26.85% -
  Horiz. % 60.93% 4.26% 92.59% 72.41% 72.04% 73.15% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 3.54 2.73 3.45 16.26 16.09 12.42 9.08 -14.52%
  YoY % 29.67% -20.87% -78.78% 1.06% 29.55% 36.78% -
  Horiz. % 38.99% 30.07% 38.00% 179.07% 177.20% 136.78% 100.00%
EPS 0.45 0.03 0.65 3.17 2.88 2.64 2.70 -25.81%
  YoY % 1,400.00% -95.38% -79.50% 10.07% 9.09% -2.22% -
  Horiz. % 16.67% 1.11% 24.07% 117.41% 106.67% 97.78% 100.00%
DPS 0.10 0.41 0.65 0.72 4.19 0.00 0.00 -
  YoY % -75.61% -36.92% -9.72% -82.82% 0.00% 0.00% -
  Horiz. % 2.39% 9.79% 15.51% 17.18% 100.00% - -
NAPS 0.1400 0.1300 0.1300 0.8100 0.7400 0.6700 0.5000 -19.11%
  YoY % 7.69% 0.00% -83.95% 9.46% 10.45% 34.00% -
  Horiz. % 28.00% 26.00% 26.00% 162.00% 148.00% 134.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 3.49 2.96 3.47 2.33 2.30 1.77 1.29 18.03%
  YoY % 17.91% -14.70% 48.93% 1.30% 29.94% 37.21% -
  Horiz. % 270.54% 229.46% 268.99% 180.62% 178.29% 137.21% 100.00%
EPS 0.45 0.03 0.65 0.45 0.41 0.38 0.38 2.86%
  YoY % 1,400.00% -95.38% 44.44% 9.76% 7.89% 0.00% -
  Horiz. % 118.42% 7.89% 171.05% 118.42% 107.89% 100.00% 100.00%
DPS 0.10 0.44 0.65 0.10 0.60 0.00 0.00 -
  YoY % -77.27% -32.31% 550.00% -83.33% 0.00% 0.00% -
  Horiz. % 16.67% 73.33% 108.33% 16.67% 100.00% - -
NAPS 0.1378 0.1409 0.1309 0.1159 0.1059 0.0955 0.0709 11.71%
  YoY % -2.20% 7.64% 12.94% 9.44% 10.89% 34.70% -
  Horiz. % 194.36% 198.73% 184.63% 163.47% 149.37% 134.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.2800 0.2700 0.4700 0.4100 0.2400 0.1500 0.1400 -
P/RPS 7.90 9.90 13.63 2.52 1.49 1.21 1.54 31.31%
  YoY % -20.20% -27.37% 440.87% 69.13% 23.14% -21.43% -
  Horiz. % 512.99% 642.86% 885.07% 163.64% 96.75% 78.57% 100.00%
P/EPS 60.75 900.00 72.31 12.93 8.33 5.67 5.19 50.65%
  YoY % -93.25% 1,144.64% 459.24% 55.22% 46.91% 9.25% -
  Horiz. % 1,170.52% 17,341.04% 1,393.26% 249.13% 160.50% 109.25% 100.00%
EY 1.65 0.11 1.38 7.73 12.00 17.64 19.29 -33.61%
  YoY % 1,400.00% -92.03% -82.15% -35.58% -31.97% -8.55% -
  Horiz. % 8.55% 0.57% 7.15% 40.07% 62.21% 91.45% 100.00%
DY 0.36 1.52 1.38 1.76 17.46 0.00 0.00 -
  YoY % -76.32% 10.14% -21.59% -89.92% 0.00% 0.00% -
  Horiz. % 2.06% 8.71% 7.90% 10.08% 100.00% - -
P/NAPS 2.00 2.08 3.62 0.51 0.32 0.22 0.28 38.75%
  YoY % -3.85% -42.54% 609.80% 59.38% 45.45% -21.43% -
  Horiz. % 714.29% 742.86% 1,292.86% 182.14% 114.29% 78.57% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 25/02/08 28/02/07 07/03/06 23/02/05 -
Price 0.2600 0.2800 0.4700 0.5800 0.2400 0.1500 0.1400 -
P/RPS 7.34 10.27 13.63 3.57 1.49 1.21 1.54 29.71%
  YoY % -28.53% -24.65% 281.79% 139.60% 23.14% -21.43% -
  Horiz. % 476.62% 666.88% 885.07% 231.82% 96.75% 78.57% 100.00%
P/EPS 56.41 933.33 72.31 18.30 8.33 5.67 5.19 48.81%
  YoY % -93.96% 1,190.73% 295.14% 119.69% 46.91% 9.25% -
  Horiz. % 1,086.90% 17,983.24% 1,393.26% 352.60% 160.50% 109.25% 100.00%
EY 1.77 0.11 1.38 5.47 12.00 17.64 19.29 -32.83%
  YoY % 1,509.09% -92.03% -74.77% -54.42% -31.97% -8.55% -
  Horiz. % 9.18% 0.57% 7.15% 28.36% 62.21% 91.45% 100.00%
DY 0.38 1.46 1.38 1.24 17.46 0.00 0.00 -
  YoY % -73.97% 5.80% 11.29% -92.90% 0.00% 0.00% -
  Horiz. % 2.18% 8.36% 7.90% 7.10% 100.00% - -
P/NAPS 1.86 2.15 3.62 0.72 0.32 0.22 0.28 37.09%
  YoY % -13.49% -40.61% 402.78% 125.00% 45.45% -21.43% -
  Horiz. % 664.29% 767.86% 1,292.86% 257.14% 114.29% 78.57% 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