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 - 658,000
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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8750.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.8450.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
5. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. AirAsia - Weighed down by leased aircraft and high fuel cost AmInvest Research Reports
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers