Highlights

[PICORP] YoY Quarter Result on 2012-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     147.98%    YoY -     313.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 21,548 21,153 26,941 23,736 22,872 22,947 19,449 1.72%
  YoY % 1.87% -21.48% 13.50% 3.78% -0.33% 17.99% -
  Horiz. % 110.79% 108.76% 138.52% 122.04% 117.60% 117.99% 100.00%
PBT -2,795 5,950 9,474 4,595 3,267 5,219 2,555 -
  YoY % -146.97% -37.20% 106.18% 40.65% -37.40% 104.27% -
  Horiz. % -109.39% 232.88% 370.80% 179.84% 127.87% 204.27% 100.00%
Tax -8,358 -2,384 -3,699 -1,779 -2,108 -1,727 -2,108 25.79%
  YoY % -250.59% 35.55% -107.93% 15.61% -22.06% 18.07% -
  Horiz. % 396.49% 113.09% 175.47% 84.39% 100.00% 81.93% 100.00%
NP -11,153 3,566 5,775 2,816 1,159 3,492 447 -
  YoY % -412.76% -38.25% 105.08% 142.97% -66.81% 681.21% -
  Horiz. % -2,495.08% 797.76% 1,291.95% 629.98% 259.28% 781.21% 100.00%
NP to SH -9,702 1,356 4,092 1,719 -807 2,985 214 -
  YoY % -815.49% -66.86% 138.05% 313.01% -127.04% 1,294.86% -
  Horiz. % -4,533.65% 633.64% 1,912.15% 803.27% -377.10% 1,394.86% 100.00%
Tax Rate - % 40.07 % 39.04 % 38.72 % 64.52 % 33.09 % 82.50 % -
  YoY % 0.00% 2.64% 0.83% -39.99% 94.98% -59.89% -
  Horiz. % 0.00% 48.57% 47.32% 46.93% 78.21% 40.11% 100.00%
Total Cost 32,701 17,587 21,166 20,920 21,713 19,455 19,002 9.47%
  YoY % 85.94% -16.91% 1.18% -3.65% 11.61% 2.38% -
  Horiz. % 172.09% 92.55% 111.39% 110.09% 114.27% 102.38% 100.00%
Net Worth 99,000 110,603 111,483 99,173 100,875 90,664 92,733 1.10%
  YoY % -10.49% -0.79% 12.41% -1.69% 11.26% -2.23% -
  Horiz. % 106.76% 119.27% 120.22% 106.94% 108.78% 97.77% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 1,517 - 4,262 5,024 4,102 647 2,924 -10.35%
  YoY % 0.00% 0.00% -15.17% 22.49% 533.45% -77.86% -
  Horiz. % 51.90% 0.00% 145.75% 171.81% 140.26% 22.14% 100.00%
Div Payout % - % - % 104.17 % 292.31 % - % 21.70 % 1,366.67 % -
  YoY % 0.00% 0.00% -64.36% 0.00% 0.00% -98.41% -
  Horiz. % 0.00% 0.00% 7.62% 21.39% 0.00% 1.59% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 99,000 110,603 111,483 99,173 100,875 90,664 92,733 1.10%
  YoY % -10.49% -0.79% 12.41% -1.69% 11.26% -2.23% -
  Horiz. % 106.76% 119.27% 120.22% 106.94% 108.78% 97.77% 100.00%
NOSH 659,999 650,606 655,783 661,153 672,500 647,600 713,333 -1.29%
  YoY % 1.44% -0.79% -0.81% -1.69% 3.84% -9.21% -
  Horiz. % 92.52% 91.21% 91.93% 92.69% 94.28% 90.79% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -51.76 % 16.86 % 21.44 % 11.86 % 5.07 % 15.22 % 2.30 % -
  YoY % -407.00% -21.36% 80.78% 133.93% -66.69% 561.74% -
  Horiz. % -2,250.43% 733.04% 932.17% 515.65% 220.43% 661.74% 100.00%
ROE -9.80 % 1.23 % 3.67 % 1.73 % -0.80 % 3.29 % 0.23 % -
  YoY % -896.75% -66.49% 112.14% 316.25% -124.32% 1,330.43% -
  Horiz. % -4,260.87% 534.78% 1,595.65% 752.17% -347.83% 1,430.43% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.26 3.25 4.11 3.59 3.40 3.54 2.73 3.00%
  YoY % 0.31% -20.92% 14.48% 5.59% -3.95% 29.67% -
  Horiz. % 119.41% 119.05% 150.55% 131.50% 124.54% 129.67% 100.00%
EPS -1.47 0.21 0.62 0.26 -0.12 0.45 0.03 -
  YoY % -800.00% -66.13% 138.46% 316.67% -126.67% 1,400.00% -
  Horiz. % -4,900.00% 700.00% 2,066.67% 866.67% -400.00% 1,500.00% 100.00%
DPS 0.23 0.00 0.65 0.76 0.61 0.10 0.41 -9.18%
  YoY % 0.00% 0.00% -14.47% 24.59% 510.00% -75.61% -
  Horiz. % 56.10% 0.00% 158.54% 185.37% 148.78% 24.39% 100.00%
NAPS 0.1500 0.1700 0.1700 0.1500 0.1500 0.1400 0.1300 2.41%
  YoY % -11.76% 0.00% 13.33% 0.00% 7.14% 7.69% -
  Horiz. % 115.38% 130.77% 130.77% 115.38% 115.38% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.27 3.21 4.09 3.61 3.48 3.49 2.96 1.67%
  YoY % 1.87% -21.52% 13.30% 3.74% -0.29% 17.91% -
  Horiz. % 110.47% 108.45% 138.18% 121.96% 117.57% 117.91% 100.00%
EPS -1.47 0.21 0.62 0.26 -0.12 0.45 0.03 -
  YoY % -800.00% -66.13% 138.46% 316.67% -126.67% 1,400.00% -
  Horiz. % -4,900.00% 700.00% 2,066.67% 866.67% -400.00% 1,500.00% 100.00%
DPS 0.23 0.00 0.65 0.76 0.62 0.10 0.44 -10.24%
  YoY % 0.00% 0.00% -14.47% 22.58% 520.00% -77.27% -
  Horiz. % 52.27% 0.00% 147.73% 172.73% 140.91% 22.73% 100.00%
NAPS 0.1505 0.1681 0.1694 0.1507 0.1533 0.1378 0.1409 1.10%
  YoY % -10.47% -0.77% 12.41% -1.70% 11.25% -2.20% -
  Horiz. % 106.81% 119.30% 120.23% 106.96% 108.80% 97.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.1900 0.2050 0.1700 0.1600 0.2200 0.2800 0.2700 -
P/RPS 5.82 6.31 4.14 4.46 6.47 7.90 9.90 -8.47%
  YoY % -7.77% 52.42% -7.17% -31.07% -18.10% -20.20% -
  Horiz. % 58.79% 63.74% 41.82% 45.05% 65.35% 79.80% 100.00%
P/EPS -12.93 98.36 27.24 61.54 -183.33 60.75 900.00 -
  YoY % -113.15% 261.09% -55.74% 133.57% -401.78% -93.25% -
  Horiz. % -1.44% 10.93% 3.03% 6.84% -20.37% 6.75% 100.00%
EY -7.74 1.02 3.67 1.63 -0.55 1.65 0.11 -
  YoY % -858.82% -72.21% 125.15% 396.36% -133.33% 1,400.00% -
  Horiz. % -7,036.36% 927.27% 3,336.36% 1,481.82% -500.00% 1,500.00% 100.00%
DY 1.21 0.00 3.82 4.75 2.77 0.36 1.52 -3.73%
  YoY % 0.00% 0.00% -19.58% 71.48% 669.44% -76.32% -
  Horiz. % 79.61% 0.00% 251.32% 312.50% 182.24% 23.68% 100.00%
P/NAPS 1.27 1.21 1.00 1.07 1.47 2.00 2.08 -7.89%
  YoY % 4.96% 21.00% -6.54% -27.21% -26.50% -3.85% -
  Horiz. % 61.06% 58.17% 48.08% 51.44% 70.67% 96.15% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.1800 0.2100 0.2150 0.1350 0.2200 0.2600 0.2800 -
P/RPS 5.51 6.46 5.23 3.76 6.47 7.34 10.27 -9.85%
  YoY % -14.71% 23.52% 39.10% -41.89% -11.85% -28.53% -
  Horiz. % 53.65% 62.90% 50.93% 36.61% 63.00% 71.47% 100.00%
P/EPS -12.24 100.76 34.46 51.92 -183.33 56.41 933.33 -
  YoY % -112.15% 192.40% -33.63% 128.32% -425.00% -93.96% -
  Horiz. % -1.31% 10.80% 3.69% 5.56% -19.64% 6.04% 100.00%
EY -8.17 0.99 2.90 1.93 -0.55 1.77 0.11 -
  YoY % -925.25% -65.86% 50.26% 450.91% -131.07% 1,509.09% -
  Horiz. % -7,427.27% 900.00% 2,636.36% 1,754.55% -500.00% 1,609.09% 100.00%
DY 1.28 0.00 3.02 5.63 2.77 0.38 1.46 -2.17%
  YoY % 0.00% 0.00% -46.36% 103.25% 628.95% -73.97% -
  Horiz. % 87.67% 0.00% 206.85% 385.62% 189.73% 26.03% 100.00%
P/NAPS 1.20 1.24 1.26 0.90 1.47 1.86 2.15 -9.26%
  YoY % -3.23% -1.59% 40.00% -38.78% -20.97% -13.49% -
  Horiz. % 55.81% 57.67% 58.60% 41.86% 68.37% 86.51% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers