Highlights

[PICORP] YoY Quarter Result on 2011-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -121.64%    YoY -     -127.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 21,153 26,941 23,736 22,872 22,947 19,449 22,849 -1.28%
  YoY % -21.48% 13.50% 3.78% -0.33% 17.99% -14.88% -
  Horiz. % 92.58% 117.91% 103.88% 100.10% 100.43% 85.12% 100.00%
PBT 5,950 9,474 4,595 3,267 5,219 2,555 7,398 -3.56%
  YoY % -37.20% 106.18% 40.65% -37.40% 104.27% -65.46% -
  Horiz. % 80.43% 128.06% 62.11% 44.16% 70.55% 34.54% 100.00%
Tax -2,384 -3,699 -1,779 -2,108 -1,727 -2,108 -1,171 12.57%
  YoY % 35.55% -107.93% 15.61% -22.06% 18.07% -80.02% -
  Horiz. % 203.59% 315.88% 151.92% 180.02% 147.48% 180.02% 100.00%
NP 3,566 5,775 2,816 1,159 3,492 447 6,227 -8.87%
  YoY % -38.25% 105.08% 142.97% -66.81% 681.21% -92.82% -
  Horiz. % 57.27% 92.74% 45.22% 18.61% 56.08% 7.18% 100.00%
NP to SH 1,356 4,092 1,719 -807 2,985 214 4,308 -17.52%
  YoY % -66.86% 138.05% 313.01% -127.04% 1,294.86% -95.03% -
  Horiz. % 31.48% 94.99% 39.90% -18.73% 69.29% 4.97% 100.00%
Tax Rate 40.07 % 39.04 % 38.72 % 64.52 % 33.09 % 82.50 % 15.83 % 16.73%
  YoY % 2.64% 0.83% -39.99% 94.98% -59.89% 421.16% -
  Horiz. % 253.13% 246.62% 244.60% 407.58% 209.03% 521.16% 100.00%
Total Cost 17,587 21,166 20,920 21,713 19,455 19,002 16,622 0.94%
  YoY % -16.91% 1.18% -3.65% 11.61% 2.38% 14.32% -
  Horiz. % 105.81% 127.34% 125.86% 130.63% 117.04% 114.32% 100.00%
Net Worth 110,603 111,483 99,173 100,875 90,664 92,733 86,159 4.25%
  YoY % -0.79% 12.41% -1.69% 11.26% -2.23% 7.63% -
  Horiz. % 128.37% 129.39% 115.10% 117.08% 105.23% 107.63% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - 4,262 5,024 4,102 647 2,924 4,307 -
  YoY % 0.00% -15.17% 22.49% 533.45% -77.86% -32.11% -
  Horiz. % 0.00% 98.95% 116.64% 95.22% 15.03% 67.89% 100.00%
Div Payout % - % 104.17 % 292.31 % - % 21.70 % 1,366.67 % 100.00 % -
  YoY % 0.00% -64.36% 0.00% 0.00% -98.41% 1,266.67% -
  Horiz. % 0.00% 104.17% 292.31% 0.00% 21.70% 1,366.67% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 110,603 111,483 99,173 100,875 90,664 92,733 86,159 4.25%
  YoY % -0.79% 12.41% -1.69% 11.26% -2.23% 7.63% -
  Horiz. % 128.37% 129.39% 115.10% 117.08% 105.23% 107.63% 100.00%
NOSH 650,606 655,783 661,153 672,500 647,600 713,333 662,769 -0.31%
  YoY % -0.79% -0.81% -1.69% 3.84% -9.21% 7.63% -
  Horiz. % 98.16% 98.95% 99.76% 101.47% 97.71% 107.63% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 16.86 % 21.44 % 11.86 % 5.07 % 15.22 % 2.30 % 27.25 % -7.69%
  YoY % -21.36% 80.78% 133.93% -66.69% 561.74% -91.56% -
  Horiz. % 61.87% 78.68% 43.52% 18.61% 55.85% 8.44% 100.00%
ROE 1.23 % 3.67 % 1.73 % -0.80 % 3.29 % 0.23 % 5.00 % -20.83%
  YoY % -66.49% 112.14% 316.25% -124.32% 1,330.43% -95.40% -
  Horiz. % 24.60% 73.40% 34.60% -16.00% 65.80% 4.60% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 3.25 4.11 3.59 3.40 3.54 2.73 3.45 -0.99%
  YoY % -20.92% 14.48% 5.59% -3.95% 29.67% -20.87% -
  Horiz. % 94.20% 119.13% 104.06% 98.55% 102.61% 79.13% 100.00%
EPS 0.21 0.62 0.26 -0.12 0.45 0.03 0.65 -17.16%
  YoY % -66.13% 138.46% 316.67% -126.67% 1,400.00% -95.38% -
  Horiz. % 32.31% 95.38% 40.00% -18.46% 69.23% 4.62% 100.00%
DPS 0.00 0.65 0.76 0.61 0.10 0.41 0.65 -
  YoY % 0.00% -14.47% 24.59% 510.00% -75.61% -36.92% -
  Horiz. % 0.00% 100.00% 116.92% 93.85% 15.38% 63.08% 100.00%
NAPS 0.1700 0.1700 0.1500 0.1500 0.1400 0.1300 0.1300 4.57%
  YoY % 0.00% 13.33% 0.00% 7.14% 7.69% 0.00% -
  Horiz. % 130.77% 130.77% 115.38% 115.38% 107.69% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 3.21 4.09 3.61 3.48 3.49 2.96 3.47 -1.29%
  YoY % -21.52% 13.30% 3.74% -0.29% 17.91% -14.70% -
  Horiz. % 92.51% 117.87% 104.03% 100.29% 100.58% 85.30% 100.00%
EPS 0.21 0.62 0.26 -0.12 0.45 0.03 0.65 -17.16%
  YoY % -66.13% 138.46% 316.67% -126.67% 1,400.00% -95.38% -
  Horiz. % 32.31% 95.38% 40.00% -18.46% 69.23% 4.62% 100.00%
DPS 0.00 0.65 0.76 0.62 0.10 0.44 0.65 -
  YoY % 0.00% -14.47% 22.58% 520.00% -77.27% -32.31% -
  Horiz. % 0.00% 100.00% 116.92% 95.38% 15.38% 67.69% 100.00%
NAPS 0.1681 0.1694 0.1507 0.1533 0.1378 0.1409 0.1309 4.25%
  YoY % -0.77% 12.41% -1.70% 11.25% -2.20% 7.64% -
  Horiz. % 128.42% 129.41% 115.13% 117.11% 105.27% 107.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.2050 0.1700 0.1600 0.2200 0.2800 0.2700 0.4700 -
P/RPS 6.31 4.14 4.46 6.47 7.90 9.90 13.63 -12.04%
  YoY % 52.42% -7.17% -31.07% -18.10% -20.20% -27.37% -
  Horiz. % 46.29% 30.37% 32.72% 47.47% 57.96% 72.63% 100.00%
P/EPS 98.36 27.24 61.54 -183.33 60.75 900.00 72.31 5.26%
  YoY % 261.09% -55.74% 133.57% -401.78% -93.25% 1,144.64% -
  Horiz. % 136.03% 37.67% 85.11% -253.53% 84.01% 1,244.64% 100.00%
EY 1.02 3.67 1.63 -0.55 1.65 0.11 1.38 -4.91%
  YoY % -72.21% 125.15% 396.36% -133.33% 1,400.00% -92.03% -
  Horiz. % 73.91% 265.94% 118.12% -39.86% 119.57% 7.97% 100.00%
DY 0.00 3.82 4.75 2.77 0.36 1.52 1.38 -
  YoY % 0.00% -19.58% 71.48% 669.44% -76.32% 10.14% -
  Horiz. % 0.00% 276.81% 344.20% 200.72% 26.09% 110.14% 100.00%
P/NAPS 1.21 1.00 1.07 1.47 2.00 2.08 3.62 -16.69%
  YoY % 21.00% -6.54% -27.21% -26.50% -3.85% -42.54% -
  Horiz. % 33.43% 27.62% 29.56% 40.61% 55.25% 57.46% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.2100 0.2150 0.1350 0.2200 0.2600 0.2800 0.4700 -
P/RPS 6.46 5.23 3.76 6.47 7.34 10.27 13.63 -11.70%
  YoY % 23.52% 39.10% -41.89% -11.85% -28.53% -24.65% -
  Horiz. % 47.40% 38.37% 27.59% 47.47% 53.85% 75.35% 100.00%
P/EPS 100.76 34.46 51.92 -183.33 56.41 933.33 72.31 5.68%
  YoY % 192.40% -33.63% 128.32% -425.00% -93.96% 1,190.73% -
  Horiz. % 139.34% 47.66% 71.80% -253.53% 78.01% 1,290.73% 100.00%
EY 0.99 2.90 1.93 -0.55 1.77 0.11 1.38 -5.38%
  YoY % -65.86% 50.26% 450.91% -131.07% 1,509.09% -92.03% -
  Horiz. % 71.74% 210.14% 139.86% -39.86% 128.26% 7.97% 100.00%
DY 0.00 3.02 5.63 2.77 0.38 1.46 1.38 -
  YoY % 0.00% -46.36% 103.25% 628.95% -73.97% 5.80% -
  Horiz. % 0.00% 218.84% 407.97% 200.72% 27.54% 105.80% 100.00%
P/NAPS 1.24 1.26 0.90 1.47 1.86 2.15 3.62 -16.35%
  YoY % -1.59% 40.00% -38.78% -20.97% -13.49% -40.61% -
  Horiz. % 34.25% 34.81% 24.86% 40.61% 51.38% 59.39% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS