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.
 


 

209  571  512  997 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.23-0.07 
 ASB 0.195+0.04 
 SAPNRG 0.23-0.005 
 ARMADA 0.375-0.025 
 ALAM 0.135-0.005 
 XOX 0.050.00 
 MTOUCHE 0.16-0.015 
 IRIS 0.1450.00 
 AIRASIA 1.13-0.03 
 PWRWELL 0.355-0.02 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
6. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers