Highlights

[PICORP] YoY Quarter Result on 2010-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     1,869.63%    YoY -     5.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 23,099 23,437 19,191 18,412 17,822 14,895 13,575 9.25%
  YoY % -1.44% 22.12% 4.23% 3.31% 19.65% 9.72% -
  Horiz. % 170.16% 172.65% 141.37% 135.63% 131.29% 109.72% 100.00%
PBT 9,138 7,489 6,894 6,722 6,713 5,899 5,592 8.52%
  YoY % 22.02% 8.63% 2.56% 0.13% 13.80% 5.49% -
  Horiz. % 163.41% 133.92% 123.28% 120.21% 120.05% 105.49% 100.00%
Tax -1,556 -2,102 -1,914 -1,521 -1,534 -1,652 -1,483 0.80%
  YoY % 25.98% -9.82% -25.84% 0.85% 7.14% -11.40% -
  Horiz. % 104.92% 141.74% 129.06% 102.56% 103.44% 111.40% 100.00%
NP 7,582 5,387 4,980 5,201 5,179 4,247 4,109 10.74%
  YoY % 40.75% 8.17% -4.25% 0.42% 21.94% 3.36% -
  Horiz. % 184.52% 131.10% 121.20% 126.58% 126.04% 103.36% 100.00%
NP to SH 4,880 3,994 3,728 4,215 3,987 3,207 3,158 7.52%
  YoY % 22.18% 7.14% -11.55% 5.72% 24.32% 1.55% -
  Horiz. % 154.53% 126.47% 118.05% 133.47% 126.25% 101.55% 100.00%
Tax Rate 17.03 % 28.07 % 27.76 % 22.63 % 22.85 % 28.00 % 26.52 % -7.11%
  YoY % -39.33% 1.12% 22.67% -0.96% -18.39% 5.58% -
  Horiz. % 64.22% 105.84% 104.68% 85.33% 86.16% 105.58% 100.00%
Total Cost 15,517 18,050 14,211 13,211 12,643 10,648 9,466 8.58%
  YoY % -14.03% 27.01% 7.57% 4.49% 18.74% 12.49% -
  Horiz. % 163.92% 190.68% 150.13% 139.56% 133.56% 112.49% 100.00%
Net Worth 105,513 98,213 91,564 92,203 84,968 85,083 74,250 6.03%
  YoY % 7.43% 7.26% -0.69% 8.51% -0.13% 14.59% -
  Horiz. % 142.10% 132.27% 123.32% 124.18% 114.44% 114.59% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - 4,712 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 146.94 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 105,513 98,213 91,564 92,203 84,968 85,083 74,250 6.03%
  YoY % 7.43% 7.26% -0.69% 8.51% -0.13% 14.59% -
  Horiz. % 142.10% 132.27% 123.32% 124.18% 114.44% 114.59% 100.00%
NOSH 659,459 654,754 654,035 658,593 653,606 654,489 93,988 38.32%
  YoY % 0.72% 0.11% -0.69% 0.76% -0.13% 596.35% -
  Horiz. % 701.64% 696.64% 695.87% 700.72% 695.41% 696.35% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 32.82 % 22.99 % 25.95 % 28.25 % 29.06 % 28.51 % 30.27 % 1.36%
  YoY % 42.76% -11.41% -8.14% -2.79% 1.93% -5.81% -
  Horiz. % 108.42% 75.95% 85.73% 93.33% 96.00% 94.19% 100.00%
ROE 4.63 % 4.07 % 4.07 % 4.57 % 4.69 % 3.77 % 4.25 % 1.44%
  YoY % 13.76% 0.00% -10.94% -2.56% 24.40% -11.29% -
  Horiz. % 108.94% 95.76% 95.76% 107.53% 110.35% 88.71% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 3.50 3.58 2.93 2.80 2.73 2.28 14.44 -21.02%
  YoY % -2.23% 22.18% 4.64% 2.56% 19.74% -84.21% -
  Horiz. % 24.24% 24.79% 20.29% 19.39% 18.91% 15.79% 100.00%
EPS 0.74 0.61 0.57 0.64 0.61 0.49 3.36 -22.27%
  YoY % 21.31% 7.02% -10.94% 4.92% 24.49% -85.42% -
  Horiz. % 22.02% 18.15% 16.96% 19.05% 18.15% 14.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.72 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1600 0.1500 0.1400 0.1400 0.1300 0.1300 0.7900 -23.35%
  YoY % 6.67% 7.14% 0.00% 7.69% 0.00% -83.54% -
  Horiz. % 20.25% 18.99% 17.72% 17.72% 16.46% 16.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,166
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 3.51 3.56 2.92 2.80 2.71 2.26 2.06 9.28%
  YoY % -1.40% 21.92% 4.29% 3.32% 19.91% 9.71% -
  Horiz. % 170.39% 172.82% 141.75% 135.92% 131.55% 109.71% 100.00%
EPS 0.74 0.61 0.57 0.64 0.61 0.49 0.48 7.47%
  YoY % 21.31% 7.02% -10.94% 4.92% 24.49% 2.08% -
  Horiz. % 154.17% 127.08% 118.75% 133.33% 127.08% 102.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.72 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1604 0.1493 0.1392 0.1401 0.1291 0.1293 0.1128 6.04%
  YoY % 7.43% 7.26% -0.64% 8.52% -0.15% 14.63% -
  Horiz. % 142.20% 132.36% 123.40% 124.20% 114.45% 114.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.1450 0.2000 0.2500 0.2800 0.4700 0.5700 0.2500 -
P/RPS 4.14 5.59 8.52 10.02 17.24 25.05 1.73 15.64%
  YoY % -25.94% -34.39% -14.97% -41.88% -31.18% 1,347.98% -
  Horiz. % 239.31% 323.12% 492.49% 579.19% 996.53% 1,447.98% 100.00%
P/EPS 19.59 32.79 43.86 43.75 77.05 116.33 7.44 17.49%
  YoY % -40.26% -25.24% 0.25% -43.22% -33.77% 1,463.58% -
  Horiz. % 263.31% 440.73% 589.52% 588.04% 1,035.62% 1,563.58% 100.00%
EY 5.10 3.05 2.28 2.29 1.30 0.86 13.44 -14.90%
  YoY % 67.21% 33.77% -0.44% 76.15% 51.16% -93.60% -
  Horiz. % 37.95% 22.69% 16.96% 17.04% 9.67% 6.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.26 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.91 1.33 1.79 2.00 3.62 4.38 0.32 19.01%
  YoY % -31.58% -25.70% -10.50% -44.75% -17.35% 1,268.75% -
  Horiz. % 284.38% 415.62% 559.38% 625.00% 1,131.25% 1,368.75% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 30/05/12 23/05/11 26/05/10 11/05/09 07/05/08 08/05/07 -
Price 0.1600 0.1800 0.2500 0.2500 0.4200 0.6900 0.2400 -
P/RPS 4.57 5.03 8.52 8.94 15.40 30.32 1.66 18.37%
  YoY % -9.15% -40.96% -4.70% -41.95% -49.21% 1,726.51% -
  Horiz. % 275.30% 303.01% 513.25% 538.55% 927.71% 1,826.51% 100.00%
P/EPS 21.62 29.51 43.86 39.06 68.85 140.82 7.14 20.26%
  YoY % -26.74% -32.72% 12.29% -43.27% -51.11% 1,872.27% -
  Horiz. % 302.80% 413.31% 614.29% 547.06% 964.29% 1,972.27% 100.00%
EY 4.63 3.39 2.28 2.56 1.45 0.71 14.00 -16.83%
  YoY % 36.58% 48.68% -10.94% 76.55% 104.23% -94.93% -
  Horiz. % 33.07% 24.21% 16.29% 18.29% 10.36% 5.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.04 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.00 1.20 1.79 1.79 3.23 5.31 0.30 22.20%
  YoY % -16.67% -32.96% 0.00% -44.58% -39.17% 1,670.00% -
  Horiz. % 333.33% 400.00% 596.67% 596.67% 1,076.67% 1,770.00% 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.
 


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. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. 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
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers