Highlights

[PICORP] YoY Quarter Result on 2010-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     718.01%    YoY -     1,294.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 26,941 23,736 22,872 22,947 19,449 22,849 15,308 9.87%
  YoY % 13.50% 3.78% -0.33% 17.99% -14.88% 49.26% -
  Horiz. % 175.99% 155.06% 149.41% 149.90% 127.05% 149.26% 100.00%
PBT 9,474 4,595 3,267 5,219 2,555 7,398 6,045 7.77%
  YoY % 106.18% 40.65% -37.40% 104.27% -65.46% 22.38% -
  Horiz. % 156.72% 76.01% 54.04% 86.34% 42.27% 122.38% 100.00%
Tax -3,699 -1,779 -2,108 -1,727 -2,108 -1,171 -2,791 4.80%
  YoY % -107.93% 15.61% -22.06% 18.07% -80.02% 58.04% -
  Horiz. % 132.53% 63.74% 75.53% 61.88% 75.53% 41.96% 100.00%
NP 5,775 2,816 1,159 3,492 447 6,227 3,254 10.02%
  YoY % 105.08% 142.97% -66.81% 681.21% -92.82% 91.36% -
  Horiz. % 177.47% 86.54% 35.62% 107.31% 13.74% 191.36% 100.00%
NP to SH 4,092 1,719 -807 2,985 214 4,308 2,984 5.40%
  YoY % 138.05% 313.01% -127.04% 1,294.86% -95.03% 44.37% -
  Horiz. % 137.13% 57.61% -27.04% 100.03% 7.17% 144.37% 100.00%
Tax Rate 39.04 % 38.72 % 64.52 % 33.09 % 82.50 % 15.83 % 46.17 % -2.75%
  YoY % 0.83% -39.99% 94.98% -59.89% 421.16% -65.71% -
  Horiz. % 84.56% 83.86% 139.74% 71.67% 178.69% 34.29% 100.00%
Total Cost 21,166 20,920 21,713 19,455 19,002 16,622 12,054 9.83%
  YoY % 1.18% -3.65% 11.61% 2.38% 14.32% 37.90% -
  Horiz. % 175.59% 173.55% 180.13% 161.40% 157.64% 137.90% 100.00%
Net Worth 111,483 99,173 100,875 90,664 92,733 86,159 76,247 6.53%
  YoY % 12.41% -1.69% 11.26% -2.23% 7.63% 13.00% -
  Horiz. % 146.21% 130.07% 132.30% 118.91% 121.62% 113.00% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 4,262 5,024 4,102 647 2,924 4,307 677 35.82%
  YoY % -15.17% 22.49% 533.45% -77.86% -32.11% 535.63% -
  Horiz. % 628.93% 741.39% 605.27% 95.55% 431.52% 635.63% 100.00%
Div Payout % 104.17 % 292.31 % - % 21.70 % 1,366.67 % 100.00 % 22.71 % 28.87%
  YoY % -64.36% 0.00% 0.00% -98.41% 1,266.67% 340.33% -
  Horiz. % 458.70% 1,287.14% 0.00% 95.55% 6,017.92% 440.33% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 111,483 99,173 100,875 90,664 92,733 86,159 76,247 6.53%
  YoY % 12.41% -1.69% 11.26% -2.23% 7.63% 13.00% -
  Horiz. % 146.21% 130.07% 132.30% 118.91% 121.62% 113.00% 100.00%
NOSH 655,783 661,153 672,500 647,600 713,333 662,769 94,132 38.16%
  YoY % -0.81% -1.69% 3.84% -9.21% 7.63% 604.08% -
  Horiz. % 696.66% 702.37% 714.42% 687.97% 757.80% 704.08% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 21.44 % 11.86 % 5.07 % 15.22 % 2.30 % 27.25 % 21.26 % 0.14%
  YoY % 80.78% 133.93% -66.69% 561.74% -91.56% 28.17% -
  Horiz. % 100.85% 55.79% 23.85% 71.59% 10.82% 128.17% 100.00%
ROE 3.67 % 1.73 % -0.80 % 3.29 % 0.23 % 5.00 % 3.91 % -1.05%
  YoY % 112.14% 316.25% -124.32% 1,330.43% -95.40% 27.88% -
  Horiz. % 93.86% 44.25% -20.46% 84.14% 5.88% 127.88% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 4.11 3.59 3.40 3.54 2.73 3.45 16.26 -20.47%
  YoY % 14.48% 5.59% -3.95% 29.67% -20.87% -78.78% -
  Horiz. % 25.28% 22.08% 20.91% 21.77% 16.79% 21.22% 100.00%
EPS 0.62 0.26 -0.12 0.45 0.03 0.65 3.17 -23.79%
  YoY % 138.46% 316.67% -126.67% 1,400.00% -95.38% -79.50% -
  Horiz. % 19.56% 8.20% -3.79% 14.20% 0.95% 20.50% 100.00%
DPS 0.65 0.76 0.61 0.10 0.41 0.65 0.72 -1.69%
  YoY % -14.47% 24.59% 510.00% -75.61% -36.92% -9.72% -
  Horiz. % 90.28% 105.56% 84.72% 13.89% 56.94% 90.28% 100.00%
NAPS 0.1700 0.1500 0.1500 0.1400 0.1300 0.1300 0.8100 -22.89%
  YoY % 13.33% 0.00% 7.14% 7.69% 0.00% -83.95% -
  Horiz. % 20.99% 18.52% 18.52% 17.28% 16.05% 16.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,166
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 4.09 3.61 3.48 3.49 2.96 3.47 2.33 9.82%
  YoY % 13.30% 3.74% -0.29% 17.91% -14.70% 48.93% -
  Horiz. % 175.54% 154.94% 149.36% 149.79% 127.04% 148.93% 100.00%
EPS 0.62 0.26 -0.12 0.45 0.03 0.65 0.45 5.48%
  YoY % 138.46% 316.67% -126.67% 1,400.00% -95.38% 44.44% -
  Horiz. % 137.78% 57.78% -26.67% 100.00% 6.67% 144.44% 100.00%
DPS 0.65 0.76 0.62 0.10 0.44 0.65 0.10 36.57%
  YoY % -14.47% 22.58% 520.00% -77.27% -32.31% 550.00% -
  Horiz. % 650.00% 760.00% 620.00% 100.00% 440.00% 650.00% 100.00%
NAPS 0.1694 0.1507 0.1533 0.1378 0.1409 0.1309 0.1159 6.52%
  YoY % 12.41% -1.70% 11.25% -2.20% 7.64% 12.94% -
  Horiz. % 146.16% 130.03% 132.27% 118.90% 121.57% 112.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.1700 0.1600 0.2200 0.2800 0.2700 0.4700 0.4100 -
P/RPS 4.14 4.46 6.47 7.90 9.90 13.63 2.52 8.62%
  YoY % -7.17% -31.07% -18.10% -20.20% -27.37% 440.87% -
  Horiz. % 164.29% 176.98% 256.75% 313.49% 392.86% 540.87% 100.00%
P/EPS 27.24 61.54 -183.33 60.75 900.00 72.31 12.93 13.21%
  YoY % -55.74% 133.57% -401.78% -93.25% 1,144.64% 459.24% -
  Horiz. % 210.67% 475.95% -1,417.87% 469.84% 6,960.56% 559.24% 100.00%
EY 3.67 1.63 -0.55 1.65 0.11 1.38 7.73 -11.67%
  YoY % 125.15% 396.36% -133.33% 1,400.00% -92.03% -82.15% -
  Horiz. % 47.48% 21.09% -7.12% 21.35% 1.42% 17.85% 100.00%
DY 3.82 4.75 2.77 0.36 1.52 1.38 1.76 13.77%
  YoY % -19.58% 71.48% 669.44% -76.32% 10.14% -21.59% -
  Horiz. % 217.05% 269.89% 157.39% 20.45% 86.36% 78.41% 100.00%
P/NAPS 1.00 1.07 1.47 2.00 2.08 3.62 0.51 11.86%
  YoY % -6.54% -27.21% -26.50% -3.85% -42.54% 609.80% -
  Horiz. % 196.08% 209.80% 288.24% 392.16% 407.84% 709.80% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 25/02/08 -
Price 0.2150 0.1350 0.2200 0.2600 0.2800 0.4700 0.5800 -
P/RPS 5.23 3.76 6.47 7.34 10.27 13.63 3.57 6.56%
  YoY % 39.10% -41.89% -11.85% -28.53% -24.65% 281.79% -
  Horiz. % 146.50% 105.32% 181.23% 205.60% 287.68% 381.79% 100.00%
P/EPS 34.46 51.92 -183.33 56.41 933.33 72.31 18.30 11.11%
  YoY % -33.63% 128.32% -425.00% -93.96% 1,190.73% 295.14% -
  Horiz. % 188.31% 283.72% -1,001.80% 308.25% 5,100.16% 395.14% 100.00%
EY 2.90 1.93 -0.55 1.77 0.11 1.38 5.47 -10.03%
  YoY % 50.26% 450.91% -131.07% 1,509.09% -92.03% -74.77% -
  Horiz. % 53.02% 35.28% -10.05% 32.36% 2.01% 25.23% 100.00%
DY 3.02 5.63 2.77 0.38 1.46 1.38 1.24 15.98%
  YoY % -46.36% 103.25% 628.95% -73.97% 5.80% 11.29% -
  Horiz. % 243.55% 454.03% 223.39% 30.65% 117.74% 111.29% 100.00%
P/NAPS 1.26 0.90 1.47 1.86 2.15 3.62 0.72 9.77%
  YoY % 40.00% -38.78% -20.97% -13.49% -40.61% 402.78% -
  Horiz. % 175.00% 125.00% 204.17% 258.33% 298.61% 502.78% 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. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
3. 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
4. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
5. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
8. The Bonuses of Airasia Windfall Profit
Partners & Brokers