Highlights

[PICORP] YoY TTM Result on 2007-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     0.95%    YoY -     4.53%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 80,453 78,230 64,646 59,534 52,023 39,185 22,690 23.47%
  YoY % 2.84% 21.01% 8.59% 14.44% 32.76% 72.70% -
  Horiz. % 354.57% 344.78% 284.91% 262.38% 229.28% 172.70% 100.00%
PBT 4,580 24,970 22,707 23,238 20,161 15,536 9,333 -11.18%
  YoY % -81.66% 9.97% -2.29% 15.26% 29.77% 66.46% -
  Horiz. % 49.07% 267.55% 243.30% 248.99% 216.02% 166.46% 100.00%
Tax -7,060 -5,605 -8,368 -6,596 -5,517 -6,815 -3,066 14.91%
  YoY % -25.96% 33.02% -26.86% -19.56% 19.05% -122.28% -
  Horiz. % 230.27% 182.81% 272.93% 215.13% 179.94% 222.28% 100.00%
NP -2,480 19,365 14,339 16,642 14,644 8,721 6,267 -
  YoY % -112.81% 35.05% -13.84% 13.64% 67.92% 39.16% -
  Horiz. % -39.57% 309.00% 228.80% 265.55% 233.67% 139.16% 100.00%
NP to SH -859 14,309 11,642 12,491 11,950 8,721 6,267 -
  YoY % -106.00% 22.91% -6.80% 4.53% 37.03% 39.16% -
  Horiz. % -13.71% 228.32% 185.77% 199.31% 190.68% 139.16% 100.00%
Tax Rate 154.15 % 22.45 % 36.85 % 28.38 % 27.36 % 43.87 % 32.85 % 29.37%
  YoY % 586.64% -39.08% 29.84% 3.73% -37.63% 33.55% -
  Horiz. % 469.25% 68.34% 112.18% 86.39% 83.29% 133.55% 100.00%
Total Cost 82,933 58,865 50,307 42,892 37,379 30,464 16,423 30.97%
  YoY % 40.89% 17.01% 17.29% 14.75% 22.70% 85.50% -
  Horiz. % 504.98% 358.43% 306.32% 261.17% 227.60% 185.50% 100.00%
Net Worth 89,699 85,749 79,391 0 73,724 47,003 0 -
  YoY % 4.61% 8.01% 0.00% 0.00% 56.85% 0.00% -
  Horiz. % 190.84% 182.43% 168.91% 0.00% 156.85% 100.00% -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 5,623 7,952 8,701 11,405 6,289 2,495 0 -
  YoY % -29.28% -8.62% -23.71% 81.35% 152.03% 0.00% -
  Horiz. % 225.34% 318.66% 348.70% 457.06% 252.03% 100.00% -
Div Payout % - % 55.57 % 74.75 % 91.31 % 52.63 % 28.62 % - % -
  YoY % 0.00% -25.66% -18.14% 73.49% 83.89% 0.00% -
  Horiz. % 0.00% 194.16% 261.18% 319.04% 183.89% 100.00% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 89,699 85,749 79,391 0 73,724 47,003 0 -
  YoY % 4.61% 8.01% 0.00% 0.00% 56.85% 0.00% -
  Horiz. % 190.84% 182.43% 168.91% 0.00% 156.85% 100.00% -
NOSH 689,999 659,615 661,600 94,124 93,976 94,007 81,247 42.81%
  YoY % 4.61% -0.30% 602.90% 0.16% -0.03% 15.71% -
  Horiz. % 849.26% 811.86% 814.31% 115.85% 115.67% 115.71% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -3.08 % 24.75 % 22.18 % 27.95 % 28.15 % 22.26 % 27.62 % -
  YoY % -112.44% 11.59% -20.64% -0.71% 26.46% -19.41% -
  Horiz. % -11.15% 89.61% 80.30% 101.19% 101.92% 80.59% 100.00%
ROE -0.96 % 16.69 % 14.66 % - % 16.21 % 18.55 % - % -
  YoY % -105.75% 13.85% 0.00% 0.00% -12.61% 0.00% -
  Horiz. % -5.18% 89.97% 79.03% 0.00% 87.39% 100.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 11.66 11.86 9.77 63.25 55.36 41.68 27.93 -13.54%
  YoY % -1.69% 21.39% -84.55% 14.25% 32.82% 49.23% -
  Horiz. % 41.75% 42.46% 34.98% 226.46% 198.21% 149.23% 100.00%
EPS -0.12 2.17 1.76 13.27 12.72 9.28 7.71 -
  YoY % -105.53% 23.30% -86.74% 4.32% 37.07% 20.36% -
  Horiz. % -1.56% 28.15% 22.83% 172.11% 164.98% 120.36% 100.00%
DPS 0.81 1.20 1.32 12.13 6.69 2.66 0.00 -
  YoY % -32.50% -9.09% -89.12% 81.32% 151.50% 0.00% -
  Horiz. % 30.45% 45.11% 49.62% 456.02% 251.50% 100.00% -
NAPS 0.1300 0.1300 0.1200 0.0000 0.7845 0.5000 0.0000 -
  YoY % 0.00% 8.33% 0.00% 0.00% 56.90% 0.00% -
  Horiz. % 26.00% 26.00% 24.00% 0.00% 156.90% 100.00% -
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 12.23 11.89 9.82 9.05 7.91 5.96 3.45 23.47%
  YoY % 2.86% 21.08% 8.51% 14.41% 32.72% 72.75% -
  Horiz. % 354.49% 344.64% 284.64% 262.32% 229.28% 172.75% 100.00%
EPS -0.13 2.17 1.77 1.90 1.82 1.33 0.95 -
  YoY % -105.99% 22.60% -6.84% 4.40% 36.84% 40.00% -
  Horiz. % -13.68% 228.42% 186.32% 200.00% 191.58% 140.00% 100.00%
DPS 0.85 1.21 1.32 1.73 0.96 0.38 0.00 -
  YoY % -29.75% -8.33% -23.70% 80.21% 152.63% 0.00% -
  Horiz. % 223.68% 318.42% 347.37% 455.26% 252.63% 100.00% -
NAPS 0.1363 0.1303 0.1207 0.0000 0.1120 0.0714 0.0000 -
  YoY % 4.60% 7.95% 0.00% 0.00% 56.86% 0.00% -
  Horiz. % 190.90% 182.49% 169.05% 0.00% 156.86% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.2300 0.3200 0.5000 0.4600 0.2200 0.1400 0.0000 -
P/RPS 1.97 2.70 5.12 0.73 0.40 0.34 0.00 -
  YoY % -27.04% -47.27% 601.37% 82.50% 17.65% 0.00% -
  Horiz. % 579.41% 794.12% 1,505.88% 214.71% 117.65% 100.00% -
P/EPS -184.75 14.75 28.41 3.47 1.73 1.51 0.00 -
  YoY % -1,352.54% -48.08% 718.73% 100.58% 14.57% 0.00% -
  Horiz. % -12,235.10% 976.82% 1,881.46% 229.80% 114.57% 100.00% -
EY -0.54 6.78 3.52 28.85 57.80 66.26 0.00 -
  YoY % -107.96% 92.61% -87.80% -50.09% -12.77% 0.00% -
  Horiz. % -0.81% 10.23% 5.31% 43.54% 87.23% 100.00% -
DY 3.54 3.75 2.63 26.37 30.41 19.00 0.00 -
  YoY % -5.60% 42.59% -90.03% -13.29% 60.05% 0.00% -
  Horiz. % 18.63% 19.74% 13.84% 138.79% 160.05% 100.00% -
P/NAPS 1.77 2.46 4.17 0.00 0.28 0.28 0.00 -
  YoY % -28.05% -41.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 632.14% 878.57% 1,489.29% 0.00% 100.00% 100.00% -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 13/11/09 06/11/08 28/11/07 22/11/06 16/11/05 - -
Price 0.3000 0.3100 0.5000 0.5300 0.2400 0.1500 0.0000 -
P/RPS 2.57 2.61 5.12 0.84 0.43 0.36 0.00 -
  YoY % -1.53% -49.02% 509.52% 95.35% 19.44% 0.00% -
  Horiz. % 713.89% 725.00% 1,422.22% 233.33% 119.44% 100.00% -
P/EPS -240.98 14.29 28.41 3.99 1.89 1.62 0.00 -
  YoY % -1,786.35% -49.70% 612.03% 111.11% 16.67% 0.00% -
  Horiz. % -14,875.31% 882.10% 1,753.70% 246.30% 116.67% 100.00% -
EY -0.41 7.00 3.52 25.04 52.98 61.85 0.00 -
  YoY % -105.86% 98.86% -85.94% -52.74% -14.34% 0.00% -
  Horiz. % -0.66% 11.32% 5.69% 40.49% 85.66% 100.00% -
DY 2.72 3.87 2.63 22.89 27.88 17.73 0.00 -
  YoY % -29.72% 47.15% -88.51% -17.90% 57.25% 0.00% -
  Horiz. % 15.34% 21.83% 14.83% 129.10% 157.25% 100.00% -
P/NAPS 2.31 2.38 4.17 0.00 0.31 0.30 0.00 -
  YoY % -2.94% -42.93% 0.00% 0.00% 3.33% 0.00% -
  Horiz. % 770.00% 793.33% 1,390.00% 0.00% 103.33% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers