Highlights

[PICORP] YoY TTM Result on 2008-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 06-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -0.21%    YoY -     -6.80%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 88,871 80,453 78,230 64,646 59,534 52,023 39,185 14.62%
  YoY % 10.46% 2.84% 21.01% 8.59% 14.44% 32.76% -
  Horiz. % 226.80% 205.32% 199.64% 164.98% 151.93% 132.76% 100.00%
PBT 24,535 4,580 24,970 22,707 23,238 20,161 15,536 7.91%
  YoY % 435.70% -81.66% 9.97% -2.29% 15.26% 29.77% -
  Horiz. % 157.92% 29.48% 160.72% 146.16% 149.58% 129.77% 100.00%
Tax -7,287 -7,060 -5,605 -8,368 -6,596 -5,517 -6,815 1.12%
  YoY % -3.22% -25.96% 33.02% -26.86% -19.56% 19.05% -
  Horiz. % 106.93% 103.60% 82.25% 122.79% 96.79% 80.95% 100.00%
NP 17,248 -2,480 19,365 14,339 16,642 14,644 8,721 12.03%
  YoY % 795.48% -112.81% 35.05% -13.84% 13.64% 67.92% -
  Horiz. % 197.78% -28.44% 222.05% 164.42% 190.83% 167.92% 100.00%
NP to SH 13,005 -859 14,309 11,642 12,491 11,950 8,721 6.88%
  YoY % 1,613.97% -106.00% 22.91% -6.80% 4.53% 37.03% -
  Horiz. % 149.12% -9.85% 164.08% 133.49% 143.23% 137.03% 100.00%
Tax Rate 29.70 % 154.15 % 22.45 % 36.85 % 28.38 % 27.36 % 43.87 % -6.29%
  YoY % -80.73% 586.64% -39.08% 29.84% 3.73% -37.63% -
  Horiz. % 67.70% 351.38% 51.17% 84.00% 64.69% 62.37% 100.00%
Total Cost 71,623 82,933 58,865 50,307 42,892 37,379 30,464 15.31%
  YoY % -13.64% 40.89% 17.01% 17.29% 14.75% 22.70% -
  Horiz. % 235.11% 272.23% 193.23% 165.14% 140.80% 122.70% 100.00%
Net Worth 98,684 89,699 85,749 79,391 0 73,724 47,003 13.15%
  YoY % 10.02% 4.61% 8.01% 0.00% 0.00% 56.85% -
  Horiz. % 209.95% 190.84% 182.43% 168.91% 0.00% 156.85% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 4,002 5,623 7,952 8,701 11,405 6,289 2,495 8.19%
  YoY % -28.82% -29.28% -8.62% -23.71% 81.35% 152.03% -
  Horiz. % 160.40% 225.34% 318.66% 348.70% 457.06% 252.03% 100.00%
Div Payout % 30.78 % - % 55.57 % 74.75 % 91.31 % 52.63 % 28.62 % 1.22%
  YoY % 0.00% 0.00% -25.66% -18.14% 73.49% 83.89% -
  Horiz. % 107.55% 0.00% 194.16% 261.18% 319.04% 183.89% 100.00%
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 98,684 89,699 85,749 79,391 0 73,724 47,003 13.15%
  YoY % 10.02% 4.61% 8.01% 0.00% 0.00% 56.85% -
  Horiz. % 209.95% 190.84% 182.43% 168.91% 0.00% 156.85% 100.00%
NOSH 657,894 689,999 659,615 661,600 94,124 93,976 94,007 38.28%
  YoY % -4.65% 4.61% -0.30% 602.90% 0.16% -0.03% -
  Horiz. % 699.83% 733.98% 701.66% 703.77% 100.12% 99.97% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 19.41 % -3.08 % 24.75 % 22.18 % 27.95 % 28.15 % 22.26 % -2.26%
  YoY % 730.19% -112.44% 11.59% -20.64% -0.71% 26.46% -
  Horiz. % 87.20% -13.84% 111.19% 99.64% 125.56% 126.46% 100.00%
ROE 13.18 % -0.96 % 16.69 % 14.66 % - % 16.21 % 18.55 % -5.53%
  YoY % 1,472.92% -105.75% 13.85% 0.00% 0.00% -12.61% -
  Horiz. % 71.05% -5.18% 89.97% 79.03% 0.00% 87.39% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 13.51 11.66 11.86 9.77 63.25 55.36 41.68 -17.11%
  YoY % 15.87% -1.69% 21.39% -84.55% 14.25% 32.82% -
  Horiz. % 32.41% 27.98% 28.45% 23.44% 151.75% 132.82% 100.00%
EPS 1.98 -0.12 2.17 1.76 13.27 12.72 9.28 -22.69%
  YoY % 1,750.00% -105.53% 23.30% -86.74% 4.32% 37.07% -
  Horiz. % 21.34% -1.29% 23.38% 18.97% 143.00% 137.07% 100.00%
DPS 0.61 0.81 1.20 1.32 12.13 6.69 2.66 -21.75%
  YoY % -24.69% -32.50% -9.09% -89.12% 81.32% 151.50% -
  Horiz. % 22.93% 30.45% 45.11% 49.62% 456.02% 251.50% 100.00%
NAPS 0.1500 0.1300 0.1300 0.1200 0.0000 0.7845 0.5000 -18.17%
  YoY % 15.38% 0.00% 8.33% 0.00% 0.00% 56.90% -
  Horiz. % 30.00% 26.00% 26.00% 24.00% 0.00% 156.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 13.51 12.23 11.89 9.82 9.05 7.91 5.96 14.61%
  YoY % 10.47% 2.86% 21.08% 8.51% 14.41% 32.72% -
  Horiz. % 226.68% 205.20% 199.50% 164.77% 151.85% 132.72% 100.00%
EPS 1.98 -0.13 2.17 1.77 1.90 1.82 1.33 6.85%
  YoY % 1,623.08% -105.99% 22.60% -6.84% 4.40% 36.84% -
  Horiz. % 148.87% -9.77% 163.16% 133.08% 142.86% 136.84% 100.00%
DPS 0.61 0.85 1.21 1.32 1.73 0.96 0.38 8.20%
  YoY % -28.24% -29.75% -8.33% -23.70% 80.21% 152.63% -
  Horiz. % 160.53% 223.68% 318.42% 347.37% 455.26% 252.63% 100.00%
NAPS 0.1500 0.1363 0.1303 0.1207 0.0000 0.1120 0.0714 13.16%
  YoY % 10.05% 4.60% 7.95% 0.00% 0.00% 56.86% -
  Horiz. % 210.08% 190.90% 182.49% 169.05% 0.00% 156.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.1800 0.2300 0.3200 0.5000 0.4600 0.2200 0.1400 -
P/RPS 1.33 1.97 2.70 5.12 0.73 0.40 0.34 25.51%
  YoY % -32.49% -27.04% -47.27% 601.37% 82.50% 17.65% -
  Horiz. % 391.18% 579.41% 794.12% 1,505.88% 214.71% 117.65% 100.00%
P/EPS 9.11 -184.75 14.75 28.41 3.47 1.73 1.51 34.91%
  YoY % 104.93% -1,352.54% -48.08% 718.73% 100.58% 14.57% -
  Horiz. % 603.31% -12,235.10% 976.82% 1,881.46% 229.80% 114.57% 100.00%
EY 10.98 -0.54 6.78 3.52 28.85 57.80 66.26 -25.88%
  YoY % 2,133.33% -107.96% 92.61% -87.80% -50.09% -12.77% -
  Horiz. % 16.57% -0.81% 10.23% 5.31% 43.54% 87.23% 100.00%
DY 3.39 3.54 3.75 2.63 26.37 30.41 19.00 -24.96%
  YoY % -4.24% -5.60% 42.59% -90.03% -13.29% 60.05% -
  Horiz. % 17.84% 18.63% 19.74% 13.84% 138.79% 160.05% 100.00%
P/NAPS 1.20 1.77 2.46 4.17 0.00 0.28 0.28 27.44%
  YoY % -32.20% -28.05% -41.01% 0.00% 0.00% 0.00% -
  Horiz. % 428.57% 632.14% 878.57% 1,489.29% 0.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 11/11/10 13/11/09 06/11/08 28/11/07 22/11/06 16/11/05 -
Price 0.2200 0.3000 0.3100 0.5000 0.5300 0.2400 0.1500 -
P/RPS 1.63 2.57 2.61 5.12 0.84 0.43 0.36 28.61%
  YoY % -36.58% -1.53% -49.02% 509.52% 95.35% 19.44% -
  Horiz. % 452.78% 713.89% 725.00% 1,422.22% 233.33% 119.44% 100.00%
P/EPS 11.13 -240.98 14.29 28.41 3.99 1.89 1.62 37.86%
  YoY % 104.62% -1,786.35% -49.70% 612.03% 111.11% 16.67% -
  Horiz. % 687.04% -14,875.31% 882.10% 1,753.70% 246.30% 116.67% 100.00%
EY 8.99 -0.41 7.00 3.52 25.04 52.98 61.85 -27.48%
  YoY % 2,292.68% -105.86% 98.86% -85.94% -52.74% -14.34% -
  Horiz. % 14.54% -0.66% 11.32% 5.69% 40.49% 85.66% 100.00%
DY 2.77 2.72 3.87 2.63 22.89 27.88 17.73 -26.60%
  YoY % 1.84% -29.72% 47.15% -88.51% -17.90% 57.25% -
  Horiz. % 15.62% 15.34% 21.83% 14.83% 129.10% 157.25% 100.00%
P/NAPS 1.47 2.31 2.38 4.17 0.00 0.31 0.30 30.31%
  YoY % -36.36% -2.94% -42.93% 0.00% 0.00% 3.33% -
  Horiz. % 490.00% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers