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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers