Highlights

[PICORP] YoY TTM Result on 2011-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 18-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     517.05%    YoY -     187.92%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 92,855 86,232 95,051 85,035 79,675 76,467 61,978 6.97%
  YoY % 7.68% -9.28% 11.78% 6.73% 4.20% 23.38% -
  Horiz. % 149.82% 139.13% 153.36% 137.20% 128.55% 123.38% 100.00%
PBT 26,275 18,778 26,303 20,119 7,948 25,954 22,337 2.74%
  YoY % 39.92% -28.61% 30.74% 153.13% -69.38% 16.19% -
  Horiz. % 117.63% 84.07% 117.76% 90.07% 35.58% 116.19% 100.00%
Tax -9,813 -6,233 -7,686 -7,447 -6,351 -6,918 -7,532 4.51%
  YoY % -57.44% 18.90% -3.21% -17.26% 8.20% 8.15% -
  Horiz. % 130.28% 82.75% 102.04% 98.87% 84.32% 91.85% 100.00%
NP 16,462 12,545 18,617 12,672 1,597 19,036 14,805 1.78%
  YoY % 31.22% -32.62% 46.91% 693.49% -91.61% 28.58% -
  Horiz. % 111.19% 84.73% 125.75% 85.59% 10.79% 128.58% 100.00%
NP to SH 11,074 6,559 13,264 8,793 3,054 14,187 11,666 -0.86%
  YoY % 68.84% -50.55% 50.85% 187.92% -78.47% 21.61% -
  Horiz. % 94.93% 56.22% 113.70% 75.37% 26.18% 121.61% 100.00%
Tax Rate 37.35 % 33.19 % 29.22 % 37.01 % 79.91 % 26.65 % 33.72 % 1.72%
  YoY % 12.53% 13.59% -21.05% -53.69% 199.85% -20.97% -
  Horiz. % 110.77% 98.43% 86.65% 109.76% 236.98% 79.03% 100.00%
Total Cost 76,393 73,687 76,434 72,363 78,078 57,431 47,173 8.36%
  YoY % 3.67% -3.59% 5.63% -7.32% 35.95% 21.75% -
  Horiz. % 161.94% 156.21% 162.03% 153.40% 165.51% 121.75% 100.00%
Net Worth 110,402 111,538 104,555 92,005 85,568 86,133 77,927 5.98%
  YoY % -1.02% 6.68% 13.64% 7.52% -0.66% 10.53% -
  Horiz. % 141.67% 143.13% 134.17% 118.07% 109.81% 110.53% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 8,181 13,947 11,443 647 5,623 7,952 12,231 -6.48%
  YoY % -41.34% 21.88% 1,667.09% -88.48% -29.28% -34.99% -
  Horiz. % 66.89% 114.03% 93.56% 5.29% 45.97% 65.01% 100.00%
Div Payout % 73.88 % 212.65 % 86.28 % 7.36 % 184.13 % 56.05 % 104.85 % -5.67%
  YoY % -65.26% 146.46% 1,072.28% -96.00% 228.51% -46.54% -
  Horiz. % 70.46% 202.81% 82.29% 7.02% 175.61% 53.46% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 110,402 111,538 104,555 92,005 85,568 86,133 77,927 5.98%
  YoY % -1.02% 6.68% 13.64% 7.52% -0.66% 10.53% -
  Horiz. % 141.67% 143.13% 134.17% 118.07% 109.81% 110.53% 100.00%
NOSH 649,428 656,111 653,469 657,179 658,219 662,564 649,393 0.00%
  YoY % -1.02% 0.40% -0.56% -0.16% -0.66% 2.03% -
  Horiz. % 100.01% 101.03% 100.63% 101.20% 101.36% 102.03% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 17.73 % 14.55 % 19.59 % 14.90 % 2.00 % 24.89 % 23.89 % -4.85%
  YoY % 21.86% -25.73% 31.48% 645.00% -91.96% 4.19% -
  Horiz. % 74.22% 60.90% 82.00% 62.37% 8.37% 104.19% 100.00%
ROE 10.03 % 5.88 % 12.69 % 9.56 % 3.57 % 16.47 % 14.97 % -6.45%
  YoY % 70.58% -53.66% 32.74% 167.79% -78.32% 10.02% -
  Horiz. % 67.00% 39.28% 84.77% 63.86% 23.85% 110.02% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 14.30 13.14 14.55 12.94 12.10 11.54 9.54 6.98%
  YoY % 8.83% -9.69% 12.44% 6.94% 4.85% 20.96% -
  Horiz. % 149.90% 137.74% 152.52% 135.64% 126.83% 120.96% 100.00%
EPS 1.71 1.00 2.03 1.34 0.46 2.14 1.80 -0.85%
  YoY % 71.00% -50.74% 51.49% 191.30% -78.50% 18.89% -
  Horiz. % 95.00% 55.56% 112.78% 74.44% 25.56% 118.89% 100.00%
DPS 1.25 2.12 1.75 0.10 0.85 1.20 1.88 -6.57%
  YoY % -41.04% 21.14% 1,650.00% -88.24% -29.17% -36.17% -
  Horiz. % 66.49% 112.77% 93.09% 5.32% 45.21% 63.83% 100.00%
NAPS 0.1700 0.1700 0.1600 0.1400 0.1300 0.1300 0.1200 5.97%
  YoY % 0.00% 6.25% 14.29% 7.69% 0.00% 8.33% -
  Horiz. % 141.67% 141.67% 133.33% 116.67% 108.33% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 14.11 13.11 14.45 12.92 12.11 11.62 9.42 6.96%
  YoY % 7.63% -9.27% 11.84% 6.69% 4.22% 23.35% -
  Horiz. % 149.79% 139.17% 153.40% 137.15% 128.56% 123.35% 100.00%
EPS 1.68 1.00 2.02 1.34 0.46 2.16 1.77 -0.87%
  YoY % 68.00% -50.50% 50.75% 191.30% -78.70% 22.03% -
  Horiz. % 94.92% 56.50% 114.12% 75.71% 25.99% 122.03% 100.00%
DPS 1.24 2.12 1.74 0.10 0.85 1.21 1.86 -6.53%
  YoY % -41.51% 21.84% 1,640.00% -88.24% -29.75% -34.95% -
  Horiz. % 66.67% 113.98% 93.55% 5.38% 45.70% 65.05% 100.00%
NAPS 0.1678 0.1695 0.1589 0.1398 0.1300 0.1309 0.1184 5.98%
  YoY % -1.00% 6.67% 13.66% 7.54% -0.69% 10.56% -
  Horiz. % 141.72% 143.16% 134.21% 118.07% 109.80% 110.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.2650 0.1400 0.1700 0.2300 0.2500 0.3600 0.7100 -
P/RPS 1.85 1.07 1.17 1.78 2.07 3.12 7.44 -20.69%
  YoY % 72.90% -8.55% -34.27% -14.01% -33.65% -58.06% -
  Horiz. % 24.87% 14.38% 15.73% 23.92% 27.82% 41.94% 100.00%
P/EPS 15.54 14.00 8.38 17.19 53.88 16.81 39.52 -14.40%
  YoY % 11.00% 67.06% -51.25% -68.10% 220.52% -57.46% -
  Horiz. % 39.32% 35.43% 21.20% 43.50% 136.34% 42.54% 100.00%
EY 6.43 7.14 11.94 5.82 1.86 5.95 2.53 16.81%
  YoY % -9.94% -40.20% 105.15% 212.90% -68.74% 135.18% -
  Horiz. % 254.15% 282.21% 471.94% 230.04% 73.52% 235.18% 100.00%
DY 4.72 15.14 10.30 0.43 3.42 3.33 2.65 10.09%
  YoY % -68.82% 46.99% 2,295.35% -87.43% 2.70% 25.66% -
  Horiz. % 178.11% 571.32% 388.68% 16.23% 129.06% 125.66% 100.00%
P/NAPS 1.56 0.82 1.06 1.64 1.92 2.77 5.92 -19.92%
  YoY % 90.24% -22.64% -35.37% -14.58% -30.69% -53.21% -
  Horiz. % 26.35% 13.85% 17.91% 27.70% 32.43% 46.79% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 30/08/13 30/08/12 18/08/11 16/08/10 04/08/09 22/08/08 -
Price 0.2550 0.1400 0.1700 0.1700 0.2300 0.3500 0.5600 -
P/RPS 1.78 1.07 1.17 1.31 1.90 3.03 5.87 -18.03%
  YoY % 66.36% -8.55% -10.69% -31.05% -37.29% -48.38% -
  Horiz. % 30.32% 18.23% 19.93% 22.32% 32.37% 51.62% 100.00%
P/EPS 14.95 14.00 8.38 12.71 49.57 16.35 31.17 -11.52%
  YoY % 6.79% 67.06% -34.07% -74.36% 203.18% -47.55% -
  Horiz. % 47.96% 44.91% 26.88% 40.78% 159.03% 52.45% 100.00%
EY 6.69 7.14 11.94 7.87 2.02 6.12 3.21 13.01%
  YoY % -6.30% -40.20% 51.72% 289.60% -66.99% 90.65% -
  Horiz. % 208.41% 222.43% 371.96% 245.17% 62.93% 190.65% 100.00%
DY 4.90 15.14 10.30 0.58 3.71 3.43 3.36 6.49%
  YoY % -67.64% 46.99% 1,675.86% -84.37% 8.16% 2.08% -
  Horiz. % 145.83% 450.60% 306.55% 17.26% 110.42% 102.08% 100.00%
P/NAPS 1.50 0.82 1.06 1.21 1.77 2.69 4.67 -17.24%
  YoY % 82.93% -22.64% -12.40% -31.64% -34.20% -42.40% -
  Horiz. % 32.12% 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.
 


 

1959 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7750.00 
 KOTRA 1.780.00 
 UCREST 0.1350.00 
 PINEAPP 0.3250.00 
 PUC 0.0650.00 
 WILLOW 0.4150.00 
 IRIS 0.1650.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.2150.00 
 3A 0.820.00 

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. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. 云顶大马:帝国收购代价7亿 星洲日報/投資致富‧企業故事
7. PublicInvest Research Headlines - 22 Aug 2019 PublicInvest Research
8. M+ Online Technical Focus - 21 Aug 2019 M+ Online Research Articles
Partners & Brokers