Highlights

[PICORP] YoY TTM Result on 2013-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     5.48%    YoY -     -50.55%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 81,643 83,328 92,855 86,232 95,051 85,035 79,675 0.41%
  YoY % -2.02% -10.26% 7.68% -9.28% 11.78% 6.73% -
  Horiz. % 102.47% 104.58% 116.54% 108.23% 119.30% 106.73% 100.00%
PBT 5,238 25,266 26,275 18,778 26,303 20,119 7,948 -6.71%
  YoY % -79.27% -3.84% 39.92% -28.61% 30.74% 153.13% -
  Horiz. % 65.90% 317.89% 330.59% 236.26% 330.94% 253.13% 100.00%
Tax -13,657 -7,932 -9,813 -6,233 -7,686 -7,447 -6,351 13.60%
  YoY % -72.18% 19.17% -57.44% 18.90% -3.21% -17.26% -
  Horiz. % 215.04% 124.89% 154.51% 98.14% 121.02% 117.26% 100.00%
NP -8,419 17,334 16,462 12,545 18,617 12,672 1,597 -
  YoY % -148.57% 5.30% 31.22% -32.62% 46.91% 693.49% -
  Horiz. % -527.18% 1,085.41% 1,030.81% 785.54% 1,165.75% 793.49% 100.00%
NP to SH -12,334 10,604 11,074 6,559 13,264 8,793 3,054 -
  YoY % -216.31% -4.24% 68.84% -50.55% 50.85% 187.92% -
  Horiz. % -403.86% 347.22% 362.61% 214.77% 434.32% 287.92% 100.00%
Tax Rate 260.73 % 31.39 % 37.35 % 33.19 % 29.22 % 37.01 % 79.91 % 21.76%
  YoY % 730.61% -15.96% 12.53% 13.59% -21.05% -53.69% -
  Horiz. % 326.28% 39.28% 46.74% 41.53% 36.57% 46.31% 100.00%
Total Cost 90,062 65,994 76,393 73,687 76,434 72,363 78,078 2.41%
  YoY % 36.47% -13.61% 3.67% -3.59% 5.63% -7.32% -
  Horiz. % 115.35% 84.52% 97.84% 94.38% 97.89% 92.68% 100.00%
Net Worth 96,288 119,237 110,402 111,538 104,555 92,005 85,568 1.98%
  YoY % -19.25% 8.00% -1.02% 6.68% 13.64% 7.52% -
  Horiz. % 112.53% 139.35% 129.02% 130.35% 122.19% 107.52% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 3,099 6,554 8,181 13,947 11,443 647 5,623 -9.44%
  YoY % -52.71% -19.89% -41.34% 21.88% 1,667.09% -88.48% -
  Horiz. % 55.13% 116.56% 145.49% 248.03% 203.50% 11.52% 100.00%
Div Payout % - % 61.81 % 73.88 % 212.65 % 86.28 % 7.36 % 184.13 % -
  YoY % 0.00% -16.34% -65.26% 146.46% 1,072.28% -96.00% -
  Horiz. % 0.00% 33.57% 40.12% 115.49% 46.86% 4.00% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 96,288 119,237 110,402 111,538 104,555 92,005 85,568 1.98%
  YoY % -19.25% 8.00% -1.02% 6.68% 13.64% 7.52% -
  Horiz. % 112.53% 139.35% 129.02% 130.35% 122.19% 107.52% 100.00%
NOSH 687,777 662,432 649,428 656,111 653,469 657,179 658,219 0.73%
  YoY % 3.83% 2.00% -1.02% 0.40% -0.56% -0.16% -
  Horiz. % 104.49% 100.64% 98.66% 99.68% 99.28% 99.84% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -10.31 % 20.80 % 17.73 % 14.55 % 19.59 % 14.90 % 2.00 % -
  YoY % -149.57% 17.32% 21.86% -25.73% 31.48% 645.00% -
  Horiz. % -515.50% 1,040.00% 886.50% 727.50% 979.50% 745.00% 100.00%
ROE -12.81 % 8.89 % 10.03 % 5.88 % 12.69 % 9.56 % 3.57 % -
  YoY % -244.09% -11.37% 70.58% -53.66% 32.74% 167.79% -
  Horiz. % -358.82% 249.02% 280.95% 164.71% 355.46% 267.79% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 11.87 12.58 14.30 13.14 14.55 12.94 12.10 -0.32%
  YoY % -5.64% -12.03% 8.83% -9.69% 12.44% 6.94% -
  Horiz. % 98.10% 103.97% 118.18% 108.60% 120.25% 106.94% 100.00%
EPS -1.79 1.60 1.71 1.00 2.03 1.34 0.46 -
  YoY % -211.87% -6.43% 71.00% -50.74% 51.49% 191.30% -
  Horiz. % -389.13% 347.83% 371.74% 217.39% 441.30% 291.30% 100.00%
DPS 0.45 0.99 1.25 2.12 1.75 0.10 0.85 -10.05%
  YoY % -54.55% -20.80% -41.04% 21.14% 1,650.00% -88.24% -
  Horiz. % 52.94% 116.47% 147.06% 249.41% 205.88% 11.76% 100.00%
NAPS 0.1400 0.1800 0.1700 0.1700 0.1600 0.1400 0.1300 1.24%
  YoY % -22.22% 5.88% 0.00% 6.25% 14.29% 7.69% -
  Horiz. % 107.69% 138.46% 130.77% 130.77% 123.08% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 12.41 12.66 14.11 13.11 14.45 12.92 12.11 0.41%
  YoY % -1.97% -10.28% 7.63% -9.27% 11.84% 6.69% -
  Horiz. % 102.48% 104.54% 116.52% 108.26% 119.32% 106.69% 100.00%
EPS -1.87 1.61 1.68 1.00 2.02 1.34 0.46 -
  YoY % -216.15% -4.17% 68.00% -50.50% 50.75% 191.30% -
  Horiz. % -406.52% 350.00% 365.22% 217.39% 439.13% 291.30% 100.00%
DPS 0.47 1.00 1.24 2.12 1.74 0.10 0.85 -9.39%
  YoY % -53.00% -19.35% -41.51% 21.84% 1,640.00% -88.24% -
  Horiz. % 55.29% 117.65% 145.88% 249.41% 204.71% 11.76% 100.00%
NAPS 0.1463 0.1812 0.1678 0.1695 0.1589 0.1398 0.1300 1.99%
  YoY % -19.26% 7.99% -1.00% 6.67% 13.66% 7.54% -
  Horiz. % 112.54% 139.38% 129.08% 130.38% 122.23% 107.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.1450 0.2250 0.2650 0.1400 0.1700 0.2300 0.2500 -
P/RPS 1.22 1.79 1.85 1.07 1.17 1.78 2.07 -8.43%
  YoY % -31.84% -3.24% 72.90% -8.55% -34.27% -14.01% -
  Horiz. % 58.94% 86.47% 89.37% 51.69% 56.52% 85.99% 100.00%
P/EPS -8.09 14.06 15.54 14.00 8.38 17.19 53.88 -
  YoY % -157.54% -9.52% 11.00% 67.06% -51.25% -68.10% -
  Horiz. % -15.01% 26.10% 28.84% 25.98% 15.55% 31.90% 100.00%
EY -12.37 7.11 6.43 7.14 11.94 5.82 1.86 -
  YoY % -273.98% 10.58% -9.94% -40.20% 105.15% 212.90% -
  Horiz. % -665.05% 382.26% 345.70% 383.87% 641.94% 312.90% 100.00%
DY 3.11 4.40 4.72 15.14 10.30 0.43 3.42 -1.57%
  YoY % -29.32% -6.78% -68.82% 46.99% 2,295.35% -87.43% -
  Horiz. % 90.94% 128.65% 138.01% 442.69% 301.17% 12.57% 100.00%
P/NAPS 1.04 1.25 1.56 0.82 1.06 1.64 1.92 -9.71%
  YoY % -16.80% -19.87% 90.24% -22.64% -35.37% -14.58% -
  Horiz. % 54.17% 65.10% 81.25% 42.71% 55.21% 85.42% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 24/08/15 26/08/14 30/08/13 30/08/12 18/08/11 16/08/10 -
Price 0.1500 0.1950 0.2550 0.1400 0.1700 0.1700 0.2300 -
P/RPS 1.26 1.55 1.78 1.07 1.17 1.31 1.90 -6.61%
  YoY % -18.71% -12.92% 66.36% -8.55% -10.69% -31.05% -
  Horiz. % 66.32% 81.58% 93.68% 56.32% 61.58% 68.95% 100.00%
P/EPS -8.36 12.18 14.95 14.00 8.38 12.71 49.57 -
  YoY % -168.64% -18.53% 6.79% 67.06% -34.07% -74.36% -
  Horiz. % -16.87% 24.57% 30.16% 28.24% 16.91% 25.64% 100.00%
EY -11.96 8.21 6.69 7.14 11.94 7.87 2.02 -
  YoY % -245.68% 22.72% -6.30% -40.20% 51.72% 289.60% -
  Horiz. % -592.08% 406.44% 331.19% 353.47% 591.09% 389.60% 100.00%
DY 3.00 5.08 4.90 15.14 10.30 0.58 3.71 -3.48%
  YoY % -40.94% 3.67% -67.64% 46.99% 1,675.86% -84.37% -
  Horiz. % 80.86% 136.93% 132.08% 408.09% 277.63% 15.63% 100.00%
P/NAPS 1.07 1.08 1.50 0.82 1.06 1.21 1.77 -8.04%
  YoY % -0.93% -28.00% 82.93% -22.64% -12.40% -31.64% -
  Horiz. % 60.45% 61.02% 84.75% 46.33% 59.89% 68.36% 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.
 


 

358  242  498  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

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers