Highlights

[PICORP] YoY TTM Result on 2012-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     5.06%    YoY -     50.85%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 83,328 92,855 86,232 95,051 85,035 79,675 76,467 1.44%
  YoY % -10.26% 7.68% -9.28% 11.78% 6.73% 4.20% -
  Horiz. % 108.97% 121.43% 112.77% 124.30% 111.20% 104.20% 100.00%
PBT 25,266 26,275 18,778 26,303 20,119 7,948 25,954 -0.45%
  YoY % -3.84% 39.92% -28.61% 30.74% 153.13% -69.38% -
  Horiz. % 97.35% 101.24% 72.35% 101.34% 77.52% 30.62% 100.00%
Tax -7,932 -9,813 -6,233 -7,686 -7,447 -6,351 -6,918 2.30%
  YoY % 19.17% -57.44% 18.90% -3.21% -17.26% 8.20% -
  Horiz. % 114.66% 141.85% 90.10% 111.10% 107.65% 91.80% 100.00%
NP 17,334 16,462 12,545 18,617 12,672 1,597 19,036 -1.55%
  YoY % 5.30% 31.22% -32.62% 46.91% 693.49% -91.61% -
  Horiz. % 91.06% 86.48% 65.90% 97.80% 66.57% 8.39% 100.00%
NP to SH 10,604 11,074 6,559 13,264 8,793 3,054 14,187 -4.73%
  YoY % -4.24% 68.84% -50.55% 50.85% 187.92% -78.47% -
  Horiz. % 74.74% 78.06% 46.23% 93.49% 61.98% 21.53% 100.00%
Tax Rate 31.39 % 37.35 % 33.19 % 29.22 % 37.01 % 79.91 % 26.65 % 2.76%
  YoY % -15.96% 12.53% 13.59% -21.05% -53.69% 199.85% -
  Horiz. % 117.79% 140.15% 124.54% 109.64% 138.87% 299.85% 100.00%
Total Cost 65,994 76,393 73,687 76,434 72,363 78,078 57,431 2.34%
  YoY % -13.61% 3.67% -3.59% 5.63% -7.32% 35.95% -
  Horiz. % 114.91% 133.02% 128.31% 133.09% 126.00% 135.95% 100.00%
Net Worth 119,237 110,402 111,538 104,555 92,005 85,568 86,133 5.57%
  YoY % 8.00% -1.02% 6.68% 13.64% 7.52% -0.66% -
  Horiz. % 138.43% 128.18% 129.50% 121.39% 106.82% 99.34% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 6,554 8,181 13,947 11,443 647 5,623 7,952 -3.17%
  YoY % -19.89% -41.34% 21.88% 1,667.09% -88.48% -29.28% -
  Horiz. % 82.42% 102.88% 175.40% 143.91% 8.14% 70.72% 100.00%
Div Payout % 61.81 % 73.88 % 212.65 % 86.28 % 7.36 % 184.13 % 56.05 % 1.64%
  YoY % -16.34% -65.26% 146.46% 1,072.28% -96.00% 228.51% -
  Horiz. % 110.28% 131.81% 379.39% 153.93% 13.13% 328.51% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 119,237 110,402 111,538 104,555 92,005 85,568 86,133 5.57%
  YoY % 8.00% -1.02% 6.68% 13.64% 7.52% -0.66% -
  Horiz. % 138.43% 128.18% 129.50% 121.39% 106.82% 99.34% 100.00%
NOSH 662,432 649,428 656,111 653,469 657,179 658,219 662,564 -0.00%
  YoY % 2.00% -1.02% 0.40% -0.56% -0.16% -0.66% -
  Horiz. % 99.98% 98.02% 99.03% 98.63% 99.19% 99.34% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 20.80 % 17.73 % 14.55 % 19.59 % 14.90 % 2.00 % 24.89 % -2.95%
  YoY % 17.32% 21.86% -25.73% 31.48% 645.00% -91.96% -
  Horiz. % 83.57% 71.23% 58.46% 78.71% 59.86% 8.04% 100.00%
ROE 8.89 % 10.03 % 5.88 % 12.69 % 9.56 % 3.57 % 16.47 % -9.76%
  YoY % -11.37% 70.58% -53.66% 32.74% 167.79% -78.32% -
  Horiz. % 53.98% 60.90% 35.70% 77.05% 58.04% 21.68% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 12.58 14.30 13.14 14.55 12.94 12.10 11.54 1.45%
  YoY % -12.03% 8.83% -9.69% 12.44% 6.94% 4.85% -
  Horiz. % 109.01% 123.92% 113.86% 126.08% 112.13% 104.85% 100.00%
EPS 1.60 1.71 1.00 2.03 1.34 0.46 2.14 -4.73%
  YoY % -6.43% 71.00% -50.74% 51.49% 191.30% -78.50% -
  Horiz. % 74.77% 79.91% 46.73% 94.86% 62.62% 21.50% 100.00%
DPS 0.99 1.25 2.12 1.75 0.10 0.85 1.20 -3.15%
  YoY % -20.80% -41.04% 21.14% 1,650.00% -88.24% -29.17% -
  Horiz. % 82.50% 104.17% 176.67% 145.83% 8.33% 70.83% 100.00%
NAPS 0.1800 0.1700 0.1700 0.1600 0.1400 0.1300 0.1300 5.57%
  YoY % 5.88% 0.00% 6.25% 14.29% 7.69% 0.00% -
  Horiz. % 138.46% 130.77% 130.77% 123.08% 107.69% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 12.66 14.11 13.11 14.45 12.92 12.11 11.62 1.44%
  YoY % -10.28% 7.63% -9.27% 11.84% 6.69% 4.22% -
  Horiz. % 108.95% 121.43% 112.82% 124.35% 111.19% 104.22% 100.00%
EPS 1.61 1.68 1.00 2.02 1.34 0.46 2.16 -4.78%
  YoY % -4.17% 68.00% -50.50% 50.75% 191.30% -78.70% -
  Horiz. % 74.54% 77.78% 46.30% 93.52% 62.04% 21.30% 100.00%
DPS 1.00 1.24 2.12 1.74 0.10 0.85 1.21 -3.13%
  YoY % -19.35% -41.51% 21.84% 1,640.00% -88.24% -29.75% -
  Horiz. % 82.64% 102.48% 175.21% 143.80% 8.26% 70.25% 100.00%
NAPS 0.1812 0.1678 0.1695 0.1589 0.1398 0.1300 0.1309 5.57%
  YoY % 7.99% -1.00% 6.67% 13.66% 7.54% -0.69% -
  Horiz. % 138.43% 128.19% 129.49% 121.39% 106.80% 99.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.2250 0.2650 0.1400 0.1700 0.2300 0.2500 0.3600 -
P/RPS 1.79 1.85 1.07 1.17 1.78 2.07 3.12 -8.84%
  YoY % -3.24% 72.90% -8.55% -34.27% -14.01% -33.65% -
  Horiz. % 57.37% 59.29% 34.29% 37.50% 57.05% 66.35% 100.00%
P/EPS 14.06 15.54 14.00 8.38 17.19 53.88 16.81 -2.93%
  YoY % -9.52% 11.00% 67.06% -51.25% -68.10% 220.52% -
  Horiz. % 83.64% 92.44% 83.28% 49.85% 102.26% 320.52% 100.00%
EY 7.11 6.43 7.14 11.94 5.82 1.86 5.95 3.01%
  YoY % 10.58% -9.94% -40.20% 105.15% 212.90% -68.74% -
  Horiz. % 119.50% 108.07% 120.00% 200.67% 97.82% 31.26% 100.00%
DY 4.40 4.72 15.14 10.30 0.43 3.42 3.33 4.75%
  YoY % -6.78% -68.82% 46.99% 2,295.35% -87.43% 2.70% -
  Horiz. % 132.13% 141.74% 454.65% 309.31% 12.91% 102.70% 100.00%
P/NAPS 1.25 1.56 0.82 1.06 1.64 1.92 2.77 -12.41%
  YoY % -19.87% 90.24% -22.64% -35.37% -14.58% -30.69% -
  Horiz. % 45.13% 56.32% 29.60% 38.27% 59.21% 69.31% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 26/08/14 30/08/13 30/08/12 18/08/11 16/08/10 04/08/09 -
Price 0.1950 0.2550 0.1400 0.1700 0.1700 0.2300 0.3500 -
P/RPS 1.55 1.78 1.07 1.17 1.31 1.90 3.03 -10.57%
  YoY % -12.92% 66.36% -8.55% -10.69% -31.05% -37.29% -
  Horiz. % 51.16% 58.75% 35.31% 38.61% 43.23% 62.71% 100.00%
P/EPS 12.18 14.95 14.00 8.38 12.71 49.57 16.35 -4.79%
  YoY % -18.53% 6.79% 67.06% -34.07% -74.36% 203.18% -
  Horiz. % 74.50% 91.44% 85.63% 51.25% 77.74% 303.18% 100.00%
EY 8.21 6.69 7.14 11.94 7.87 2.02 6.12 5.02%
  YoY % 22.72% -6.30% -40.20% 51.72% 289.60% -66.99% -
  Horiz. % 134.15% 109.31% 116.67% 195.10% 128.59% 33.01% 100.00%
DY 5.08 4.90 15.14 10.30 0.58 3.71 3.43 6.76%
  YoY % 3.67% -67.64% 46.99% 1,675.86% -84.37% 8.16% -
  Horiz. % 148.10% 142.86% 441.40% 300.29% 16.91% 108.16% 100.00%
P/NAPS 1.08 1.50 0.82 1.06 1.21 1.77 2.69 -14.10%
  YoY % -28.00% 82.93% -22.64% -12.40% -31.64% -34.20% -
  Horiz. % 40.15% 55.76% 30.48% 39.41% 44.98% 65.80% 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.
 


 

359  242  497  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers