Highlights

[PICORP] YoY Quarter Result on 2008-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     30.23%    YoY -     44.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 22,872 22,947 19,449 22,849 15,308 15,143 11,652 11.89%
  YoY % -0.33% 17.99% -14.88% 49.26% 1.09% 29.96% -
  Horiz. % 196.29% 196.94% 166.92% 196.10% 131.38% 129.96% 100.00%
PBT 3,267 5,219 2,555 7,398 6,045 5,596 3,648 -1.82%
  YoY % -37.40% 104.27% -65.46% 22.38% 8.02% 53.40% -
  Horiz. % 89.56% 143.06% 70.04% 202.80% 165.71% 153.40% 100.00%
Tax -2,108 -1,727 -2,108 -1,171 -2,791 -2,221 -859 16.13%
  YoY % -22.06% 18.07% -80.02% 58.04% -25.66% -158.56% -
  Horiz. % 245.40% 201.05% 245.40% 136.32% 324.91% 258.56% 100.00%
NP 1,159 3,492 447 6,227 3,254 3,375 2,789 -13.61%
  YoY % -66.81% 681.21% -92.82% 91.36% -3.59% 21.01% -
  Horiz. % 41.56% 125.21% 16.03% 223.27% 116.67% 121.01% 100.00%
NP to SH -807 2,985 214 4,308 2,984 2,711 2,481 -
  YoY % -127.04% 1,294.86% -95.03% 44.37% 10.07% 9.27% -
  Horiz. % -32.53% 120.31% 8.63% 173.64% 120.27% 109.27% 100.00%
Tax Rate 64.52 % 33.09 % 82.50 % 15.83 % 46.17 % 39.69 % 23.55 % 18.28%
  YoY % 94.98% -59.89% 421.16% -65.71% 16.33% 68.54% -
  Horiz. % 273.97% 140.51% 350.32% 67.22% 196.05% 168.54% 100.00%
Total Cost 21,713 19,455 19,002 16,622 12,054 11,768 8,863 16.10%
  YoY % 11.61% 2.38% 14.32% 37.90% 2.43% 32.78% -
  Horiz. % 244.98% 219.51% 214.40% 187.54% 136.00% 132.78% 100.00%
Net Worth 100,875 90,664 92,733 86,159 76,247 69,657 62,833 8.21%
  YoY % 11.26% -2.23% 7.63% 13.00% 9.46% 10.86% -
  Horiz. % 160.54% 144.29% 147.59% 137.12% 121.35% 110.86% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 4,102 647 2,924 4,307 677 3,944 - -
  YoY % 533.45% -77.86% -32.11% 535.63% -82.82% 0.00% -
  Horiz. % 104.01% 16.42% 74.15% 109.23% 17.18% 100.00% -
Div Payout % - % 21.70 % 1,366.67 % 100.00 % 22.71 % 145.49 % - % -
  YoY % 0.00% -98.41% 1,266.67% 340.33% -84.39% 0.00% -
  Horiz. % 0.00% 14.92% 939.36% 68.73% 15.61% 100.00% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 100,875 90,664 92,733 86,159 76,247 69,657 62,833 8.21%
  YoY % 11.26% -2.23% 7.63% 13.00% 9.46% 10.86% -
  Horiz. % 160.54% 144.29% 147.59% 137.12% 121.35% 110.86% 100.00%
NOSH 672,500 647,600 713,333 662,769 94,132 94,131 93,781 38.85%
  YoY % 3.84% -9.21% 7.63% 604.08% 0.00% 0.37% -
  Horiz. % 717.10% 690.54% 760.64% 706.72% 100.37% 100.37% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.07 % 15.22 % 2.30 % 27.25 % 21.26 % 22.29 % 23.94 % -22.79%
  YoY % -66.69% 561.74% -91.56% 28.17% -4.62% -6.89% -
  Horiz. % 21.18% 63.58% 9.61% 113.83% 88.81% 93.11% 100.00%
ROE -0.80 % 3.29 % 0.23 % 5.00 % 3.91 % 3.89 % 3.95 % -
  YoY % -124.32% 1,330.43% -95.40% 27.88% 0.51% -1.52% -
  Horiz. % -20.25% 83.29% 5.82% 126.58% 98.99% 98.48% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 3.40 3.54 2.73 3.45 16.26 16.09 12.42 -19.41%
  YoY % -3.95% 29.67% -20.87% -78.78% 1.06% 29.55% -
  Horiz. % 27.38% 28.50% 21.98% 27.78% 130.92% 129.55% 100.00%
EPS -0.12 0.45 0.03 0.65 3.17 2.88 2.64 -
  YoY % -126.67% 1,400.00% -95.38% -79.50% 10.07% 9.09% -
  Horiz. % -4.55% 17.05% 1.14% 24.62% 120.08% 109.09% 100.00%
DPS 0.61 0.10 0.41 0.65 0.72 4.19 0.00 -
  YoY % 510.00% -75.61% -36.92% -9.72% -82.82% 0.00% -
  Horiz. % 14.56% 2.39% 9.79% 15.51% 17.18% 100.00% -
NAPS 0.1500 0.1400 0.1300 0.1300 0.8100 0.7400 0.6700 -22.07%
  YoY % 7.14% 7.69% 0.00% -83.95% 9.46% 10.45% -
  Horiz. % 22.39% 20.90% 19.40% 19.40% 120.90% 110.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,166
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 3.48 3.49 2.96 3.47 2.33 2.30 1.77 11.92%
  YoY % -0.29% 17.91% -14.70% 48.93% 1.30% 29.94% -
  Horiz. % 196.61% 197.18% 167.23% 196.05% 131.64% 129.94% 100.00%
EPS -0.12 0.45 0.03 0.65 0.45 0.41 0.38 -
  YoY % -126.67% 1,400.00% -95.38% 44.44% 9.76% 7.89% -
  Horiz. % -31.58% 118.42% 7.89% 171.05% 118.42% 107.89% 100.00%
DPS 0.62 0.10 0.44 0.65 0.10 0.60 0.00 -
  YoY % 520.00% -77.27% -32.31% 550.00% -83.33% 0.00% -
  Horiz. % 103.33% 16.67% 73.33% 108.33% 16.67% 100.00% -
NAPS 0.1533 0.1378 0.1409 0.1309 0.1159 0.1059 0.0955 8.20%
  YoY % 11.25% -2.20% 7.64% 12.94% 9.44% 10.89% -
  Horiz. % 160.52% 144.29% 147.54% 137.07% 121.36% 110.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.2200 0.2800 0.2700 0.4700 0.4100 0.2400 0.1500 -
P/RPS 6.47 7.90 9.90 13.63 2.52 1.49 1.21 32.22%
  YoY % -18.10% -20.20% -27.37% 440.87% 69.13% 23.14% -
  Horiz. % 534.71% 652.89% 818.18% 1,126.45% 208.26% 123.14% 100.00%
P/EPS -183.33 60.75 900.00 72.31 12.93 8.33 5.67 -
  YoY % -401.78% -93.25% 1,144.64% 459.24% 55.22% 46.91% -
  Horiz. % -3,233.33% 1,071.43% 15,873.02% 1,275.31% 228.04% 146.91% 100.00%
EY -0.55 1.65 0.11 1.38 7.73 12.00 17.64 -
  YoY % -133.33% 1,400.00% -92.03% -82.15% -35.58% -31.97% -
  Horiz. % -3.12% 9.35% 0.62% 7.82% 43.82% 68.03% 100.00%
DY 2.77 0.36 1.52 1.38 1.76 17.46 0.00 -
  YoY % 669.44% -76.32% 10.14% -21.59% -89.92% 0.00% -
  Horiz. % 15.86% 2.06% 8.71% 7.90% 10.08% 100.00% -
P/NAPS 1.47 2.00 2.08 3.62 0.51 0.32 0.22 37.22%
  YoY % -26.50% -3.85% -42.54% 609.80% 59.38% 45.45% -
  Horiz. % 668.18% 909.09% 945.45% 1,645.45% 231.82% 145.45% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 25/02/08 28/02/07 07/03/06 -
Price 0.2200 0.2600 0.2800 0.4700 0.5800 0.2400 0.1500 -
P/RPS 6.47 7.34 10.27 13.63 3.57 1.49 1.21 32.22%
  YoY % -11.85% -28.53% -24.65% 281.79% 139.60% 23.14% -
  Horiz. % 534.71% 606.61% 848.76% 1,126.45% 295.04% 123.14% 100.00%
P/EPS -183.33 56.41 933.33 72.31 18.30 8.33 5.67 -
  YoY % -425.00% -93.96% 1,190.73% 295.14% 119.69% 46.91% -
  Horiz. % -3,233.33% 994.89% 16,460.85% 1,275.31% 322.75% 146.91% 100.00%
EY -0.55 1.77 0.11 1.38 5.47 12.00 17.64 -
  YoY % -131.07% 1,509.09% -92.03% -74.77% -54.42% -31.97% -
  Horiz. % -3.12% 10.03% 0.62% 7.82% 31.01% 68.03% 100.00%
DY 2.77 0.38 1.46 1.38 1.24 17.46 0.00 -
  YoY % 628.95% -73.97% 5.80% 11.29% -92.90% 0.00% -
  Horiz. % 15.86% 2.18% 8.36% 7.90% 7.10% 100.00% -
P/NAPS 1.47 1.86 2.15 3.62 0.72 0.32 0.22 37.22%
  YoY % -20.97% -13.49% -40.61% 402.78% 125.00% 45.45% -
  Horiz. % 668.18% 845.45% 977.27% 1,645.45% 327.27% 145.45% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
Partners & Brokers