Highlights

[PICORP] YoY Quarter Result on 2009-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -93.76%    YoY -     -95.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 23,736 22,872 22,947 19,449 22,849 15,308 15,143 7.77%
  YoY % 3.78% -0.33% 17.99% -14.88% 49.26% 1.09% -
  Horiz. % 156.75% 151.04% 151.54% 128.44% 150.89% 101.09% 100.00%
PBT 4,595 3,267 5,219 2,555 7,398 6,045 5,596 -3.23%
  YoY % 40.65% -37.40% 104.27% -65.46% 22.38% 8.02% -
  Horiz. % 82.11% 58.38% 93.26% 45.66% 132.20% 108.02% 100.00%
Tax -1,779 -2,108 -1,727 -2,108 -1,171 -2,791 -2,221 -3.63%
  YoY % 15.61% -22.06% 18.07% -80.02% 58.04% -25.66% -
  Horiz. % 80.10% 94.91% 77.76% 94.91% 52.72% 125.66% 100.00%
NP 2,816 1,159 3,492 447 6,227 3,254 3,375 -2.97%
  YoY % 142.97% -66.81% 681.21% -92.82% 91.36% -3.59% -
  Horiz. % 83.44% 34.34% 103.47% 13.24% 184.50% 96.41% 100.00%
NP to SH 1,719 -807 2,985 214 4,308 2,984 2,711 -7.31%
  YoY % 313.01% -127.04% 1,294.86% -95.03% 44.37% 10.07% -
  Horiz. % 63.41% -29.77% 110.11% 7.89% 158.91% 110.07% 100.00%
Tax Rate 38.72 % 64.52 % 33.09 % 82.50 % 15.83 % 46.17 % 39.69 % -0.41%
  YoY % -39.99% 94.98% -59.89% 421.16% -65.71% 16.33% -
  Horiz. % 97.56% 162.56% 83.37% 207.86% 39.88% 116.33% 100.00%
Total Cost 20,920 21,713 19,455 19,002 16,622 12,054 11,768 10.05%
  YoY % -3.65% 11.61% 2.38% 14.32% 37.90% 2.43% -
  Horiz. % 177.77% 184.51% 165.32% 161.47% 141.25% 102.43% 100.00%
Net Worth 99,173 100,875 90,664 92,733 86,159 76,247 69,657 6.06%
  YoY % -1.69% 11.26% -2.23% 7.63% 13.00% 9.46% -
  Horiz. % 142.37% 144.82% 130.16% 133.13% 123.69% 109.46% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 5,024 4,102 647 2,924 4,307 677 3,944 4.11%
  YoY % 22.49% 533.45% -77.86% -32.11% 535.63% -82.82% -
  Horiz. % 127.40% 104.01% 16.42% 74.15% 109.23% 17.18% 100.00%
Div Payout % 292.31 % - % 21.70 % 1,366.67 % 100.00 % 22.71 % 145.49 % 12.32%
  YoY % 0.00% 0.00% -98.41% 1,266.67% 340.33% -84.39% -
  Horiz. % 200.91% 0.00% 14.92% 939.36% 68.73% 15.61% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 99,173 100,875 90,664 92,733 86,159 76,247 69,657 6.06%
  YoY % -1.69% 11.26% -2.23% 7.63% 13.00% 9.46% -
  Horiz. % 142.37% 144.82% 130.16% 133.13% 123.69% 109.46% 100.00%
NOSH 661,153 672,500 647,600 713,333 662,769 94,132 94,131 38.35%
  YoY % -1.69% 3.84% -9.21% 7.63% 604.08% 0.00% -
  Horiz. % 702.37% 714.42% 687.97% 757.80% 704.09% 100.00% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.86 % 5.07 % 15.22 % 2.30 % 27.25 % 21.26 % 22.29 % -9.97%
  YoY % 133.93% -66.69% 561.74% -91.56% 28.17% -4.62% -
  Horiz. % 53.21% 22.75% 68.28% 10.32% 122.25% 95.38% 100.00%
ROE 1.73 % -0.80 % 3.29 % 0.23 % 5.00 % 3.91 % 3.89 % -12.62%
  YoY % 316.25% -124.32% 1,330.43% -95.40% 27.88% 0.51% -
  Horiz. % 44.47% -20.57% 84.58% 5.91% 128.53% 100.51% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.59 3.40 3.54 2.73 3.45 16.26 16.09 -22.10%
  YoY % 5.59% -3.95% 29.67% -20.87% -78.78% 1.06% -
  Horiz. % 22.31% 21.13% 22.00% 16.97% 21.44% 101.06% 100.00%
EPS 0.26 -0.12 0.45 0.03 0.65 3.17 2.88 -33.00%
  YoY % 316.67% -126.67% 1,400.00% -95.38% -79.50% 10.07% -
  Horiz. % 9.03% -4.17% 15.62% 1.04% 22.57% 110.07% 100.00%
DPS 0.76 0.61 0.10 0.41 0.65 0.72 4.19 -24.74%
  YoY % 24.59% 510.00% -75.61% -36.92% -9.72% -82.82% -
  Horiz. % 18.14% 14.56% 2.39% 9.79% 15.51% 17.18% 100.00%
NAPS 0.1500 0.1500 0.1400 0.1300 0.1300 0.8100 0.7400 -23.34%
  YoY % 0.00% 7.14% 7.69% 0.00% -83.95% 9.46% -
  Horiz. % 20.27% 20.27% 18.92% 17.57% 17.57% 109.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.61 3.48 3.49 2.96 3.47 2.33 2.30 7.80%
  YoY % 3.74% -0.29% 17.91% -14.70% 48.93% 1.30% -
  Horiz. % 156.96% 151.30% 151.74% 128.70% 150.87% 101.30% 100.00%
EPS 0.26 -0.12 0.45 0.03 0.65 0.45 0.41 -7.30%
  YoY % 316.67% -126.67% 1,400.00% -95.38% 44.44% 9.76% -
  Horiz. % 63.41% -29.27% 109.76% 7.32% 158.54% 109.76% 100.00%
DPS 0.76 0.62 0.10 0.44 0.65 0.10 0.60 4.01%
  YoY % 22.58% 520.00% -77.27% -32.31% 550.00% -83.33% -
  Horiz. % 126.67% 103.33% 16.67% 73.33% 108.33% 16.67% 100.00%
NAPS 0.1507 0.1533 0.1378 0.1409 0.1309 0.1159 0.1059 6.05%
  YoY % -1.70% 11.25% -2.20% 7.64% 12.94% 9.44% -
  Horiz. % 142.30% 144.76% 130.12% 133.05% 123.61% 109.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.1600 0.2200 0.2800 0.2700 0.4700 0.4100 0.2400 -
P/RPS 4.46 6.47 7.90 9.90 13.63 2.52 1.49 20.03%
  YoY % -31.07% -18.10% -20.20% -27.37% 440.87% 69.13% -
  Horiz. % 299.33% 434.23% 530.20% 664.43% 914.77% 169.13% 100.00%
P/EPS 61.54 -183.33 60.75 900.00 72.31 12.93 8.33 39.51%
  YoY % 133.57% -401.78% -93.25% 1,144.64% 459.24% 55.22% -
  Horiz. % 738.78% -2,200.84% 729.29% 10,804.32% 868.07% 155.22% 100.00%
EY 1.63 -0.55 1.65 0.11 1.38 7.73 12.00 -28.28%
  YoY % 396.36% -133.33% 1,400.00% -92.03% -82.15% -35.58% -
  Horiz. % 13.58% -4.58% 13.75% 0.92% 11.50% 64.42% 100.00%
DY 4.75 2.77 0.36 1.52 1.38 1.76 17.46 -19.49%
  YoY % 71.48% 669.44% -76.32% 10.14% -21.59% -89.92% -
  Horiz. % 27.21% 15.86% 2.06% 8.71% 7.90% 10.08% 100.00%
P/NAPS 1.07 1.47 2.00 2.08 3.62 0.51 0.32 22.26%
  YoY % -27.21% -26.50% -3.85% -42.54% 609.80% 59.38% -
  Horiz. % 334.38% 459.38% 625.00% 650.00% 1,131.25% 159.38% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 25/02/08 28/02/07 -
Price 0.1350 0.2200 0.2600 0.2800 0.4700 0.5800 0.2400 -
P/RPS 3.76 6.47 7.34 10.27 13.63 3.57 1.49 16.66%
  YoY % -41.89% -11.85% -28.53% -24.65% 281.79% 139.60% -
  Horiz. % 252.35% 434.23% 492.62% 689.26% 914.77% 239.60% 100.00%
P/EPS 51.92 -183.33 56.41 933.33 72.31 18.30 8.33 35.62%
  YoY % 128.32% -425.00% -93.96% 1,190.73% 295.14% 119.69% -
  Horiz. % 623.29% -2,200.84% 677.19% 11,204.44% 868.07% 219.69% 100.00%
EY 1.93 -0.55 1.77 0.11 1.38 5.47 12.00 -26.24%
  YoY % 450.91% -131.07% 1,509.09% -92.03% -74.77% -54.42% -
  Horiz. % 16.08% -4.58% 14.75% 0.92% 11.50% 45.58% 100.00%
DY 5.63 2.77 0.38 1.46 1.38 1.24 17.46 -17.18%
  YoY % 103.25% 628.95% -73.97% 5.80% 11.29% -92.90% -
  Horiz. % 32.25% 15.86% 2.18% 8.36% 7.90% 7.10% 100.00%
P/NAPS 0.90 1.47 1.86 2.15 3.62 0.72 0.32 18.79%
  YoY % -38.78% -20.97% -13.49% -40.61% 402.78% 125.00% -
  Horiz. % 281.25% 459.38% 581.25% 671.88% 1,131.25% 225.00% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
7. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers