Highlights

[PICORP] YoY TTM Result on 2009-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 04-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     3.21%    YoY -     21.61%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 95,051 85,035 79,675 76,467 61,978 58,128 48,836 11.73%
  YoY % 11.78% 6.73% 4.20% 23.38% 6.62% 19.03% -
  Horiz. % 194.63% 174.12% 163.15% 156.58% 126.91% 119.03% 100.00%
PBT 26,303 20,119 7,948 25,954 22,337 22,781 18,922 5.64%
  YoY % 30.74% 153.13% -69.38% 16.19% -1.95% 20.39% -
  Horiz. % 139.01% 106.33% 42.00% 137.16% 118.05% 120.39% 100.00%
Tax -7,686 -7,447 -6,351 -6,918 -7,532 -6,642 -5,895 4.52%
  YoY % -3.21% -17.26% 8.20% 8.15% -13.40% -12.67% -
  Horiz. % 130.38% 126.33% 107.74% 117.35% 127.77% 112.67% 100.00%
NP 18,617 12,672 1,597 19,036 14,805 16,139 13,027 6.13%
  YoY % 46.91% 693.49% -91.61% 28.58% -8.27% 23.89% -
  Horiz. % 142.91% 97.27% 12.26% 146.13% 113.65% 123.89% 100.00%
NP to SH 13,264 8,793 3,054 14,187 11,666 12,373 11,246 2.79%
  YoY % 50.85% 187.92% -78.47% 21.61% -5.71% 10.02% -
  Horiz. % 117.94% 78.19% 27.16% 126.15% 103.73% 110.02% 100.00%
Tax Rate 29.22 % 37.01 % 79.91 % 26.65 % 33.72 % 29.16 % 31.15 % -1.06%
  YoY % -21.05% -53.69% 199.85% -20.97% 15.64% -6.39% -
  Horiz. % 93.80% 118.81% 256.53% 85.55% 108.25% 93.61% 100.00%
Total Cost 76,434 72,363 78,078 57,431 47,173 41,989 35,809 13.46%
  YoY % 5.63% -7.32% 35.95% 21.75% 12.35% 17.26% -
  Horiz. % 213.45% 202.08% 218.04% 160.38% 131.74% 117.26% 100.00%
Net Worth 104,555 92,005 85,568 86,133 77,927 0 72,423 6.30%
  YoY % 13.64% 7.52% -0.66% 10.53% 0.00% 0.00% -
  Horiz. % 144.37% 127.04% 118.15% 118.93% 107.60% 0.00% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 11,443 647 5,623 7,952 12,231 14,873 5,322 13.60%
  YoY % 1,667.09% -88.48% -29.28% -34.99% -17.76% 179.46% -
  Horiz. % 215.01% 12.17% 105.66% 149.41% 229.82% 279.46% 100.00%
Div Payout % 86.28 % 7.36 % 184.13 % 56.05 % 104.85 % 120.21 % 47.33 % 10.52%
  YoY % 1,072.28% -96.00% 228.51% -46.54% -12.78% 153.98% -
  Horiz. % 182.29% 15.55% 389.03% 118.42% 221.53% 253.98% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 104,555 92,005 85,568 86,133 77,927 0 72,423 6.30%
  YoY % 13.64% 7.52% -0.66% 10.53% 0.00% 0.00% -
  Horiz. % 144.37% 127.04% 118.15% 118.93% 107.60% 0.00% 100.00%
NOSH 653,469 657,179 658,219 662,564 649,393 93,965 94,056 38.10%
  YoY % -0.56% -0.16% -0.66% 2.03% 591.10% -0.10% -
  Horiz. % 694.76% 698.71% 699.81% 704.43% 690.43% 99.90% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 19.59 % 14.90 % 2.00 % 24.89 % 23.89 % 27.76 % 26.67 % -5.01%
  YoY % 31.48% 645.00% -91.96% 4.19% -13.94% 4.09% -
  Horiz. % 73.45% 55.87% 7.50% 93.33% 89.58% 104.09% 100.00%
ROE 12.69 % 9.56 % 3.57 % 16.47 % 14.97 % - % 15.53 % -3.31%
  YoY % 32.74% 167.79% -78.32% 10.02% 0.00% 0.00% -
  Horiz. % 81.71% 61.56% 22.99% 106.05% 96.39% 0.00% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 14.55 12.94 12.10 11.54 9.54 61.86 51.92 -19.09%
  YoY % 12.44% 6.94% 4.85% 20.96% -84.58% 19.14% -
  Horiz. % 28.02% 24.92% 23.31% 22.23% 18.37% 119.14% 100.00%
EPS 2.03 1.34 0.46 2.14 1.80 13.17 11.96 -25.57%
  YoY % 51.49% 191.30% -78.50% 18.89% -86.33% 10.12% -
  Horiz. % 16.97% 11.20% 3.85% 17.89% 15.05% 110.12% 100.00%
DPS 1.75 0.10 0.85 1.20 1.88 15.82 5.66 -17.75%
  YoY % 1,650.00% -88.24% -29.17% -36.17% -88.12% 179.51% -
  Horiz. % 30.92% 1.77% 15.02% 21.20% 33.22% 279.51% 100.00%
NAPS 0.1600 0.1400 0.1300 0.1300 0.1200 0.0000 0.7700 -23.02%
  YoY % 14.29% 7.69% 0.00% 8.33% 0.00% 0.00% -
  Horiz. % 20.78% 18.18% 16.88% 16.88% 15.58% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 14.45 12.92 12.11 11.62 9.42 8.83 7.42 11.74%
  YoY % 11.84% 6.69% 4.22% 23.35% 6.68% 19.00% -
  Horiz. % 194.74% 174.12% 163.21% 156.60% 126.95% 119.00% 100.00%
EPS 2.02 1.34 0.46 2.16 1.77 1.88 1.71 2.81%
  YoY % 50.75% 191.30% -78.70% 22.03% -5.85% 9.94% -
  Horiz. % 118.13% 78.36% 26.90% 126.32% 103.51% 109.94% 100.00%
DPS 1.74 0.10 0.85 1.21 1.86 2.26 0.81 13.58%
  YoY % 1,640.00% -88.24% -29.75% -34.95% -17.70% 179.01% -
  Horiz. % 214.81% 12.35% 104.94% 149.38% 229.63% 279.01% 100.00%
NAPS 0.1589 0.1398 0.1300 0.1309 0.1184 0.0000 0.1101 6.30%
  YoY % 13.66% 7.54% -0.69% 10.56% 0.00% 0.00% -
  Horiz. % 144.32% 126.98% 118.07% 118.89% 107.54% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.1700 0.2300 0.2500 0.3600 0.7100 0.3600 0.1900 -
P/RPS 1.17 1.78 2.07 3.12 7.44 0.58 0.37 21.13%
  YoY % -34.27% -14.01% -33.65% -58.06% 1,182.76% 56.76% -
  Horiz. % 316.22% 481.08% 559.46% 843.24% 2,010.81% 156.76% 100.00%
P/EPS 8.38 17.19 53.88 16.81 39.52 2.73 1.59 31.89%
  YoY % -51.25% -68.10% 220.52% -57.46% 1,347.62% 71.70% -
  Horiz. % 527.04% 1,081.13% 3,388.68% 1,057.23% 2,485.53% 171.70% 100.00%
EY 11.94 5.82 1.86 5.95 2.53 36.58 62.93 -24.18%
  YoY % 105.15% 212.90% -68.74% 135.18% -93.08% -41.87% -
  Horiz. % 18.97% 9.25% 2.96% 9.45% 4.02% 58.13% 100.00%
DY 10.30 0.43 3.42 3.33 2.65 43.94 29.79 -16.21%
  YoY % 2,295.35% -87.43% 2.70% 25.66% -93.97% 47.50% -
  Horiz. % 34.58% 1.44% 11.48% 11.18% 8.90% 147.50% 100.00%
P/NAPS 1.06 1.64 1.92 2.77 5.92 0.00 0.25 27.19%
  YoY % -35.37% -14.58% -30.69% -53.21% 0.00% 0.00% -
  Horiz. % 424.00% 656.00% 768.00% 1,108.00% 2,368.00% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 18/08/11 16/08/10 04/08/09 22/08/08 17/08/07 07/08/06 -
Price 0.1700 0.1700 0.2300 0.3500 0.5600 0.4100 0.1900 -
P/RPS 1.17 1.31 1.90 3.03 5.87 0.66 0.37 21.13%
  YoY % -10.69% -31.05% -37.29% -48.38% 789.39% 78.38% -
  Horiz. % 316.22% 354.05% 513.51% 818.92% 1,586.49% 178.38% 100.00%
P/EPS 8.38 12.71 49.57 16.35 31.17 3.11 1.59 31.89%
  YoY % -34.07% -74.36% 203.18% -47.55% 902.25% 95.60% -
  Horiz. % 527.04% 799.37% 3,117.61% 1,028.30% 1,960.38% 195.60% 100.00%
EY 11.94 7.87 2.02 6.12 3.21 32.12 62.93 -24.18%
  YoY % 51.72% 289.60% -66.99% 90.65% -90.01% -48.96% -
  Horiz. % 18.97% 12.51% 3.21% 9.73% 5.10% 51.04% 100.00%
DY 10.30 0.58 3.71 3.43 3.36 38.59 29.79 -16.21%
  YoY % 1,675.86% -84.37% 8.16% 2.08% -91.29% 29.54% -
  Horiz. % 34.58% 1.95% 12.45% 11.51% 11.28% 129.54% 100.00%
P/NAPS 1.06 1.21 1.77 2.69 4.67 0.00 0.25 27.19%
  YoY % -12.40% -31.64% -34.20% -42.40% 0.00% 0.00% -
  Horiz. % 424.00% 484.00% 708.00% 1,076.00% 1,868.00% 0.00% 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.
 


 

362  322  529  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.135-0.015 
 GPACKET-WB 0.1750.00 
 BJLAND 0.24+0.015 
 HSI-C7F 0.37-0.06 
 JAKS 0.815-0.005 
 HSI-H6P 0.195+0.035 
 HSI-C7E 0.19-0.05 
 KNM 0.36-0.015 
 NETX 0.0150.00 
 SNTORIA 0.25+0.02 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Hibiscus Petroleum Berhad - Better Numbers Ahead PublicInvest Research
3. Jaks Resources Berhad - Within Expectations PublicInvest Research
4. [转贴] 真实的美国,到底是穷还是富?99%的中国人被骗惨了! Good Articles to Share
5. 云顶大马:帝国收购代价7亿 星洲日報/投資致富‧企業故事
6. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
7. M+ Online Technical Focus - 21 Aug 2019 M+ Online Research Articles
8. PublicInvest Research Headlines - 22 Aug 2019 PublicInvest Research
Partners & Brokers