Highlights

[PICORP] YoY TTM Result on 2010-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 16-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -70.76%    YoY -     -78.47%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 86,232 95,051 85,035 79,675 76,467 61,978 58,128 6.79%
  YoY % -9.28% 11.78% 6.73% 4.20% 23.38% 6.62% -
  Horiz. % 148.35% 163.52% 146.29% 137.07% 131.55% 106.62% 100.00%
PBT 18,778 26,303 20,119 7,948 25,954 22,337 22,781 -3.17%
  YoY % -28.61% 30.74% 153.13% -69.38% 16.19% -1.95% -
  Horiz. % 82.43% 115.46% 88.31% 34.89% 113.93% 98.05% 100.00%
Tax -6,233 -7,686 -7,447 -6,351 -6,918 -7,532 -6,642 -1.05%
  YoY % 18.90% -3.21% -17.26% 8.20% 8.15% -13.40% -
  Horiz. % 93.84% 115.72% 112.12% 95.62% 104.16% 113.40% 100.00%
NP 12,545 18,617 12,672 1,597 19,036 14,805 16,139 -4.11%
  YoY % -32.62% 46.91% 693.49% -91.61% 28.58% -8.27% -
  Horiz. % 77.73% 115.35% 78.52% 9.90% 117.95% 91.73% 100.00%
NP to SH 6,559 13,264 8,793 3,054 14,187 11,666 12,373 -10.03%
  YoY % -50.55% 50.85% 187.92% -78.47% 21.61% -5.71% -
  Horiz. % 53.01% 107.20% 71.07% 24.68% 114.66% 94.29% 100.00%
Tax Rate 33.19 % 29.22 % 37.01 % 79.91 % 26.65 % 33.72 % 29.16 % 2.18%
  YoY % 13.59% -21.05% -53.69% 199.85% -20.97% 15.64% -
  Horiz. % 113.82% 100.21% 126.92% 274.04% 91.39% 115.64% 100.00%
Total Cost 73,687 76,434 72,363 78,078 57,431 47,173 41,989 9.82%
  YoY % -3.59% 5.63% -7.32% 35.95% 21.75% 12.35% -
  Horiz. % 175.49% 182.03% 172.34% 185.95% 136.78% 112.35% 100.00%
Net Worth 111,538 104,555 92,005 85,568 86,133 77,927 0 -
  YoY % 6.68% 13.64% 7.52% -0.66% 10.53% 0.00% -
  Horiz. % 143.13% 134.17% 118.07% 109.81% 110.53% 100.00% -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 13,947 11,443 647 5,623 7,952 12,231 14,873 -1.06%
  YoY % 21.88% 1,667.09% -88.48% -29.28% -34.99% -17.76% -
  Horiz. % 93.78% 76.94% 4.35% 37.81% 53.46% 82.24% 100.00%
Div Payout % 212.65 % 86.28 % 7.36 % 184.13 % 56.05 % 104.85 % 120.21 % 9.96%
  YoY % 146.46% 1,072.28% -96.00% 228.51% -46.54% -12.78% -
  Horiz. % 176.90% 71.77% 6.12% 153.17% 46.63% 87.22% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 111,538 104,555 92,005 85,568 86,133 77,927 0 -
  YoY % 6.68% 13.64% 7.52% -0.66% 10.53% 0.00% -
  Horiz. % 143.13% 134.17% 118.07% 109.81% 110.53% 100.00% -
NOSH 656,111 653,469 657,179 658,219 662,564 649,393 93,965 38.21%
  YoY % 0.40% -0.56% -0.16% -0.66% 2.03% 591.10% -
  Horiz. % 698.25% 695.44% 699.38% 700.49% 705.11% 691.10% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 14.55 % 19.59 % 14.90 % 2.00 % 24.89 % 23.89 % 27.76 % -10.20%
  YoY % -25.73% 31.48% 645.00% -91.96% 4.19% -13.94% -
  Horiz. % 52.41% 70.57% 53.67% 7.20% 89.66% 86.06% 100.00%
ROE 5.88 % 12.69 % 9.56 % 3.57 % 16.47 % 14.97 % - % -
  YoY % -53.66% 32.74% 167.79% -78.32% 10.02% 0.00% -
  Horiz. % 39.28% 84.77% 63.86% 23.85% 110.02% 100.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 13.14 14.55 12.94 12.10 11.54 9.54 61.86 -22.74%
  YoY % -9.69% 12.44% 6.94% 4.85% 20.96% -84.58% -
  Horiz. % 21.24% 23.52% 20.92% 19.56% 18.66% 15.42% 100.00%
EPS 1.00 2.03 1.34 0.46 2.14 1.80 13.17 -34.90%
  YoY % -50.74% 51.49% 191.30% -78.50% 18.89% -86.33% -
  Horiz. % 7.59% 15.41% 10.17% 3.49% 16.25% 13.67% 100.00%
DPS 2.12 1.75 0.10 0.85 1.20 1.88 15.82 -28.44%
  YoY % 21.14% 1,650.00% -88.24% -29.17% -36.17% -88.12% -
  Horiz. % 13.40% 11.06% 0.63% 5.37% 7.59% 11.88% 100.00%
NAPS 0.1700 0.1600 0.1400 0.1300 0.1300 0.1200 0.0000 -
  YoY % 6.25% 14.29% 7.69% 0.00% 8.33% 0.00% -
  Horiz. % 141.67% 133.33% 116.67% 108.33% 108.33% 100.00% -
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 13.11 14.45 12.92 12.11 11.62 9.42 8.83 6.80%
  YoY % -9.27% 11.84% 6.69% 4.22% 23.35% 6.68% -
  Horiz. % 148.47% 163.65% 146.32% 137.15% 131.60% 106.68% 100.00%
EPS 1.00 2.02 1.34 0.46 2.16 1.77 1.88 -9.98%
  YoY % -50.50% 50.75% 191.30% -78.70% 22.03% -5.85% -
  Horiz. % 53.19% 107.45% 71.28% 24.47% 114.89% 94.15% 100.00%
DPS 2.12 1.74 0.10 0.85 1.21 1.86 2.26 -1.06%
  YoY % 21.84% 1,640.00% -88.24% -29.75% -34.95% -17.70% -
  Horiz. % 93.81% 76.99% 4.42% 37.61% 53.54% 82.30% 100.00%
NAPS 0.1695 0.1589 0.1398 0.1300 0.1309 0.1184 0.0000 -
  YoY % 6.67% 13.66% 7.54% -0.69% 10.56% 0.00% -
  Horiz. % 143.16% 134.21% 118.07% 109.80% 110.56% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.1400 0.1700 0.2300 0.2500 0.3600 0.7100 0.3600 -
P/RPS 1.07 1.17 1.78 2.07 3.12 7.44 0.58 10.74%
  YoY % -8.55% -34.27% -14.01% -33.65% -58.06% 1,182.76% -
  Horiz. % 184.48% 201.72% 306.90% 356.90% 537.93% 1,282.76% 100.00%
P/EPS 14.00 8.38 17.19 53.88 16.81 39.52 2.73 31.29%
  YoY % 67.06% -51.25% -68.10% 220.52% -57.46% 1,347.62% -
  Horiz. % 512.82% 306.96% 629.67% 1,973.63% 615.75% 1,447.62% 100.00%
EY 7.14 11.94 5.82 1.86 5.95 2.53 36.58 -23.82%
  YoY % -40.20% 105.15% 212.90% -68.74% 135.18% -93.08% -
  Horiz. % 19.52% 32.64% 15.91% 5.08% 16.27% 6.92% 100.00%
DY 15.14 10.30 0.43 3.42 3.33 2.65 43.94 -16.26%
  YoY % 46.99% 2,295.35% -87.43% 2.70% 25.66% -93.97% -
  Horiz. % 34.46% 23.44% 0.98% 7.78% 7.58% 6.03% 100.00%
P/NAPS 0.82 1.06 1.64 1.92 2.77 5.92 0.00 -
  YoY % -22.64% -35.37% -14.58% -30.69% -53.21% 0.00% -
  Horiz. % 13.85% 17.91% 27.70% 32.43% 46.79% 100.00% -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 30/08/12 18/08/11 16/08/10 04/08/09 22/08/08 17/08/07 -
Price 0.1400 0.1700 0.1700 0.2300 0.3500 0.5600 0.4100 -
P/RPS 1.07 1.17 1.31 1.90 3.03 5.87 0.66 8.38%
  YoY % -8.55% -10.69% -31.05% -37.29% -48.38% 789.39% -
  Horiz. % 162.12% 177.27% 198.48% 287.88% 459.09% 889.39% 100.00%
P/EPS 14.00 8.38 12.71 49.57 16.35 31.17 3.11 28.47%
  YoY % 67.06% -34.07% -74.36% 203.18% -47.55% 902.25% -
  Horiz. % 450.16% 269.45% 408.68% 1,593.89% 525.72% 1,002.25% 100.00%
EY 7.14 11.94 7.87 2.02 6.12 3.21 32.12 -22.15%
  YoY % -40.20% 51.72% 289.60% -66.99% 90.65% -90.01% -
  Horiz. % 22.23% 37.17% 24.50% 6.29% 19.05% 9.99% 100.00%
DY 15.14 10.30 0.58 3.71 3.43 3.36 38.59 -14.43%
  YoY % 46.99% 1,675.86% -84.37% 8.16% 2.08% -91.29% -
  Horiz. % 39.23% 26.69% 1.50% 9.61% 8.89% 8.71% 100.00%
P/NAPS 0.82 1.06 1.21 1.77 2.69 4.67 0.00 -
  YoY % -22.64% -12.40% -31.64% -34.20% -42.40% 0.00% -
  Horiz. % 17.56% 22.70% 25.91% 37.90% 57.60% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers