Highlights

[PICORP] YoY Quarter Result on 2011-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 23-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     24.89%    YoY -     -11.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 19,811 23,099 23,437 19,191 18,412 17,822 14,895 4.87%
  YoY % -14.23% -1.44% 22.12% 4.23% 3.31% 19.65% -
  Horiz. % 133.00% 155.08% 157.35% 128.84% 123.61% 119.65% 100.00%
PBT 3,792 9,138 7,489 6,894 6,722 6,713 5,899 -7.10%
  YoY % -58.50% 22.02% 8.63% 2.56% 0.13% 13.80% -
  Horiz. % 64.28% 154.91% 126.95% 116.87% 113.95% 113.80% 100.00%
Tax -1,545 -1,556 -2,102 -1,914 -1,521 -1,534 -1,652 -1.11%
  YoY % 0.71% 25.98% -9.82% -25.84% 0.85% 7.14% -
  Horiz. % 93.52% 94.19% 127.24% 115.86% 92.07% 92.86% 100.00%
NP 2,247 7,582 5,387 4,980 5,201 5,179 4,247 -10.06%
  YoY % -70.36% 40.75% 8.17% -4.25% 0.42% 21.94% -
  Horiz. % 52.91% 178.53% 126.84% 117.26% 122.46% 121.94% 100.00%
NP to SH 1,378 4,880 3,994 3,728 4,215 3,987 3,207 -13.13%
  YoY % -71.76% 22.18% 7.14% -11.55% 5.72% 24.32% -
  Horiz. % 42.97% 152.17% 124.54% 116.25% 131.43% 124.32% 100.00%
Tax Rate 40.74 % 17.03 % 28.07 % 27.76 % 22.63 % 22.85 % 28.00 % 6.45%
  YoY % 139.22% -39.33% 1.12% 22.67% -0.96% -18.39% -
  Horiz. % 145.50% 60.82% 100.25% 99.14% 80.82% 81.61% 100.00%
Total Cost 17,564 15,517 18,050 14,211 13,211 12,643 10,648 8.69%
  YoY % 13.19% -14.03% 27.01% 7.57% 4.49% 18.74% -
  Horiz. % 164.95% 145.73% 169.52% 133.46% 124.07% 118.74% 100.00%
Net Worth 111,552 105,513 98,213 91,564 92,203 84,968 85,083 4.62%
  YoY % 5.72% 7.43% 7.26% -0.69% 8.51% -0.13% -
  Horiz. % 131.11% 124.01% 115.43% 107.62% 108.37% 99.87% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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% 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% 0.00% 100.00%
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 111,552 105,513 98,213 91,564 92,203 84,968 85,083 4.62%
  YoY % 5.72% 7.43% 7.26% -0.69% 8.51% -0.13% -
  Horiz. % 131.11% 124.01% 115.43% 107.62% 108.37% 99.87% 100.00%
NOSH 656,190 659,459 654,754 654,035 658,593 653,606 654,489 0.04%
  YoY % -0.50% 0.72% 0.11% -0.69% 0.76% -0.13% -
  Horiz. % 100.26% 100.76% 100.04% 99.93% 100.63% 99.87% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 11.34 % 32.82 % 22.99 % 25.95 % 28.25 % 29.06 % 28.51 % -14.24%
  YoY % -65.45% 42.76% -11.41% -8.14% -2.79% 1.93% -
  Horiz. % 39.78% 115.12% 80.64% 91.02% 99.09% 101.93% 100.00%
ROE 1.24 % 4.63 % 4.07 % 4.07 % 4.57 % 4.69 % 3.77 % -16.91%
  YoY % -73.22% 13.76% 0.00% -10.94% -2.56% 24.40% -
  Horiz. % 32.89% 122.81% 107.96% 107.96% 121.22% 124.40% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 3.02 3.50 3.58 2.93 2.80 2.73 2.28 4.79%
  YoY % -13.71% -2.23% 22.18% 4.64% 2.56% 19.74% -
  Horiz. % 132.46% 153.51% 157.02% 128.51% 122.81% 119.74% 100.00%
EPS 0.21 0.74 0.61 0.57 0.64 0.61 0.49 -13.16%
  YoY % -71.62% 21.31% 7.02% -10.94% 4.92% 24.49% -
  Horiz. % 42.86% 151.02% 124.49% 116.33% 130.61% 124.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.72 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1700 0.1600 0.1500 0.1400 0.1400 0.1300 0.1300 4.57%
  YoY % 6.25% 6.67% 7.14% 0.00% 7.69% 0.00% -
  Horiz. % 130.77% 123.08% 115.38% 107.69% 107.69% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 3.01 3.51 3.56 2.92 2.80 2.71 2.26 4.89%
  YoY % -14.25% -1.40% 21.92% 4.29% 3.32% 19.91% -
  Horiz. % 133.19% 155.31% 157.52% 129.20% 123.89% 119.91% 100.00%
EPS 0.21 0.74 0.61 0.57 0.64 0.61 0.49 -13.16%
  YoY % -71.62% 21.31% 7.02% -10.94% 4.92% 24.49% -
  Horiz. % 42.86% 151.02% 124.49% 116.33% 130.61% 124.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.72 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1695 0.1604 0.1493 0.1392 0.1401 0.1291 0.1293 4.61%
  YoY % 5.67% 7.43% 7.26% -0.64% 8.52% -0.15% -
  Horiz. % 131.09% 124.05% 115.47% 107.66% 108.35% 99.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.2850 0.1450 0.2000 0.2500 0.2800 0.4700 0.5700 -
P/RPS 9.44 4.14 5.59 8.52 10.02 17.24 25.05 -15.01%
  YoY % 128.02% -25.94% -34.39% -14.97% -41.88% -31.18% -
  Horiz. % 37.68% 16.53% 22.32% 34.01% 40.00% 68.82% 100.00%
P/EPS 135.71 19.59 32.79 43.86 43.75 77.05 116.33 2.60%
  YoY % 592.75% -40.26% -25.24% 0.25% -43.22% -33.77% -
  Horiz. % 116.66% 16.84% 28.19% 37.70% 37.61% 66.23% 100.00%
EY 0.74 5.10 3.05 2.28 2.29 1.30 0.86 -2.47%
  YoY % -85.49% 67.21% 33.77% -0.44% 76.15% 51.16% -
  Horiz. % 86.05% 593.02% 354.65% 265.12% 266.28% 151.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.26 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.68 0.91 1.33 1.79 2.00 3.62 4.38 -14.75%
  YoY % 84.62% -31.58% -25.70% -10.50% -44.75% -17.35% -
  Horiz. % 38.36% 20.78% 30.37% 40.87% 45.66% 82.65% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 31/05/13 30/05/12 23/05/11 26/05/10 11/05/09 07/05/08 -
Price 0.2850 0.1600 0.1800 0.2500 0.2500 0.4200 0.6900 -
P/RPS 9.44 4.57 5.03 8.52 8.94 15.40 30.32 -17.67%
  YoY % 106.56% -9.15% -40.96% -4.70% -41.95% -49.21% -
  Horiz. % 31.13% 15.07% 16.59% 28.10% 29.49% 50.79% 100.00%
P/EPS 135.71 21.62 29.51 43.86 39.06 68.85 140.82 -0.61%
  YoY % 527.71% -26.74% -32.72% 12.29% -43.27% -51.11% -
  Horiz. % 96.37% 15.35% 20.96% 31.15% 27.74% 48.89% 100.00%
EY 0.74 4.63 3.39 2.28 2.56 1.45 0.71 0.69%
  YoY % -84.02% 36.58% 48.68% -10.94% 76.55% 104.23% -
  Horiz. % 104.23% 652.11% 477.46% 321.13% 360.56% 204.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.04 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.68 1.00 1.20 1.79 1.79 3.23 5.31 -17.45%
  YoY % 68.00% -16.67% -32.96% 0.00% -44.58% -39.17% -
  Horiz. % 31.64% 18.83% 22.60% 33.71% 33.71% 60.83% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

106  396  502  1510 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28+0.02 
 BIOHLDG 0.315+0.015 
 QES 0.365-0.015 
 DNEX-WD 0.055+0.01 
 XOX-WC 0.025+0.02 
 AT 0.180.00 
 ANZO 0.105+0.01 
 TECHNAX 0.15-0.005 
 GLOTEC 0.505+0.055 
 AIRASIA 0.68-0.04 

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