Highlights

[PICORP] YoY TTM Result on 2009-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 13-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     0.86%    YoY -     22.91%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 87,322 88,871 80,453 78,230 64,646 59,534 52,023 9.01%
  YoY % -1.74% 10.46% 2.84% 21.01% 8.59% 14.44% -
  Horiz. % 167.85% 170.83% 154.65% 150.38% 124.26% 114.44% 100.00%
PBT 17,639 24,535 4,580 24,970 22,707 23,238 20,161 -2.20%
  YoY % -28.11% 435.70% -81.66% 9.97% -2.29% 15.26% -
  Horiz. % 87.49% 121.70% 22.72% 123.85% 112.63% 115.26% 100.00%
Tax -7,289 -7,287 -7,060 -5,605 -8,368 -6,596 -5,517 4.75%
  YoY % -0.03% -3.22% -25.96% 33.02% -26.86% -19.56% -
  Horiz. % 132.12% 132.08% 127.97% 101.60% 151.68% 119.56% 100.00%
NP 10,350 17,248 -2,480 19,365 14,339 16,642 14,644 -5.61%
  YoY % -39.99% 795.48% -112.81% 35.05% -13.84% 13.64% -
  Horiz. % 70.68% 117.78% -16.94% 132.24% 97.92% 113.64% 100.00%
NP to SH 5,952 13,005 -859 14,309 11,642 12,491 11,950 -10.96%
  YoY % -54.23% 1,613.97% -106.00% 22.91% -6.80% 4.53% -
  Horiz. % 49.81% 108.83% -7.19% 119.74% 97.42% 104.53% 100.00%
Tax Rate 41.32 % 29.70 % 154.15 % 22.45 % 36.85 % 28.38 % 27.36 % 7.11%
  YoY % 39.12% -80.73% 586.64% -39.08% 29.84% 3.73% -
  Horiz. % 151.02% 108.55% 563.41% 82.05% 134.69% 103.73% 100.00%
Total Cost 76,972 71,623 82,933 58,865 50,307 42,892 37,379 12.78%
  YoY % 7.47% -13.64% 40.89% 17.01% 17.29% 14.75% -
  Horiz. % 205.92% 191.61% 221.87% 157.48% 134.59% 114.75% 100.00%
Net Worth 99,527 98,684 89,699 85,749 79,391 0 73,724 5.12%
  YoY % 0.85% 10.02% 4.61% 8.01% 0.00% 0.00% -
  Horiz. % 135.00% 133.86% 121.67% 116.31% 107.69% 0.00% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 8,088 4,002 5,623 7,952 8,701 11,405 6,289 4.28%
  YoY % 102.07% -28.82% -29.28% -8.62% -23.71% 81.35% -
  Horiz. % 128.60% 63.64% 89.41% 126.44% 138.36% 181.35% 100.00%
Div Payout % 135.89 % 30.78 % - % 55.57 % 74.75 % 91.31 % 52.63 % 17.11%
  YoY % 341.49% 0.00% 0.00% -25.66% -18.14% 73.49% -
  Horiz. % 258.20% 58.48% 0.00% 105.59% 142.03% 173.49% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 99,527 98,684 89,699 85,749 79,391 0 73,724 5.12%
  YoY % 0.85% 10.02% 4.61% 8.01% 0.00% 0.00% -
  Horiz. % 135.00% 133.86% 121.67% 116.31% 107.69% 0.00% 100.00%
NOSH 663,518 657,894 689,999 659,615 661,600 94,124 93,976 38.47%
  YoY % 0.85% -4.65% 4.61% -0.30% 602.90% 0.16% -
  Horiz. % 706.05% 700.06% 734.23% 701.89% 704.01% 100.16% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.85 % 19.41 % -3.08 % 24.75 % 22.18 % 27.95 % 28.15 % -13.42%
  YoY % -38.95% 730.19% -112.44% 11.59% -20.64% -0.71% -
  Horiz. % 42.10% 68.95% -10.94% 87.92% 78.79% 99.29% 100.00%
ROE 5.98 % 13.18 % -0.96 % 16.69 % 14.66 % - % 16.21 % -15.30%
  YoY % -54.63% 1,472.92% -105.75% 13.85% 0.00% 0.00% -
  Horiz. % 36.89% 81.31% -5.92% 102.96% 90.44% 0.00% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.16 13.51 11.66 11.86 9.77 63.25 55.36 -21.28%
  YoY % -2.59% 15.87% -1.69% 21.39% -84.55% 14.25% -
  Horiz. % 23.77% 24.40% 21.06% 21.42% 17.65% 114.25% 100.00%
EPS 0.90 1.98 -0.12 2.17 1.76 13.27 12.72 -35.66%
  YoY % -54.55% 1,750.00% -105.53% 23.30% -86.74% 4.32% -
  Horiz. % 7.08% 15.57% -0.94% 17.06% 13.84% 104.32% 100.00%
DPS 1.22 0.61 0.81 1.20 1.32 12.13 6.69 -24.68%
  YoY % 100.00% -24.69% -32.50% -9.09% -89.12% 81.32% -
  Horiz. % 18.24% 9.12% 12.11% 17.94% 19.73% 181.32% 100.00%
NAPS 0.1500 0.1500 0.1300 0.1300 0.1200 0.0000 0.7845 -24.08%
  YoY % 0.00% 15.38% 0.00% 8.33% 0.00% 0.00% -
  Horiz. % 19.12% 19.12% 16.57% 16.57% 15.30% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.27 13.51 12.23 11.89 9.82 9.05 7.91 9.00%
  YoY % -1.78% 10.47% 2.86% 21.08% 8.51% 14.41% -
  Horiz. % 167.76% 170.80% 154.61% 150.32% 124.15% 114.41% 100.00%
EPS 0.90 1.98 -0.13 2.17 1.77 1.90 1.82 -11.06%
  YoY % -54.55% 1,623.08% -105.99% 22.60% -6.84% 4.40% -
  Horiz. % 49.45% 108.79% -7.14% 119.23% 97.25% 104.40% 100.00%
DPS 1.23 0.61 0.85 1.21 1.32 1.73 0.96 4.21%
  YoY % 101.64% -28.24% -29.75% -8.33% -23.70% 80.21% -
  Horiz. % 128.12% 63.54% 88.54% 126.04% 137.50% 180.21% 100.00%
NAPS 0.1513 0.1500 0.1363 0.1303 0.1207 0.0000 0.1120 5.14%
  YoY % 0.87% 10.05% 4.60% 7.95% 0.00% 0.00% -
  Horiz. % 135.09% 133.93% 121.70% 116.34% 107.77% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.1700 0.1800 0.2300 0.3200 0.5000 0.4600 0.2200 -
P/RPS 1.29 1.33 1.97 2.70 5.12 0.73 0.40 21.53%
  YoY % -3.01% -32.49% -27.04% -47.27% 601.37% 82.50% -
  Horiz. % 322.50% 332.50% 492.50% 675.00% 1,280.00% 182.50% 100.00%
P/EPS 18.95 9.11 -184.75 14.75 28.41 3.47 1.73 48.97%
  YoY % 108.01% 104.93% -1,352.54% -48.08% 718.73% 100.58% -
  Horiz. % 1,095.38% 526.59% -10,679.19% 852.60% 1,642.20% 200.58% 100.00%
EY 5.28 10.98 -0.54 6.78 3.52 28.85 57.80 -32.87%
  YoY % -51.91% 2,133.33% -107.96% 92.61% -87.80% -50.09% -
  Horiz. % 9.13% 19.00% -0.93% 11.73% 6.09% 49.91% 100.00%
DY 7.18 3.39 3.54 3.75 2.63 26.37 30.41 -21.37%
  YoY % 111.80% -4.24% -5.60% 42.59% -90.03% -13.29% -
  Horiz. % 23.61% 11.15% 11.64% 12.33% 8.65% 86.71% 100.00%
P/NAPS 1.13 1.20 1.77 2.46 4.17 0.00 0.28 26.15%
  YoY % -5.83% -32.20% -28.05% -41.01% 0.00% 0.00% -
  Horiz. % 403.57% 428.57% 632.14% 878.57% 1,489.29% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 17/11/11 11/11/10 13/11/09 06/11/08 28/11/07 22/11/06 -
Price 0.1600 0.2200 0.3000 0.3100 0.5000 0.5300 0.2400 -
P/RPS 1.22 1.63 2.57 2.61 5.12 0.84 0.43 18.96%
  YoY % -25.15% -36.58% -1.53% -49.02% 509.52% 95.35% -
  Horiz. % 283.72% 379.07% 597.67% 606.98% 1,190.70% 195.35% 100.00%
P/EPS 17.84 11.13 -240.98 14.29 28.41 3.99 1.89 45.33%
  YoY % 60.29% 104.62% -1,786.35% -49.70% 612.03% 111.11% -
  Horiz. % 943.92% 588.89% -12,750.26% 756.08% 1,503.17% 211.11% 100.00%
EY 5.61 8.99 -0.41 7.00 3.52 25.04 52.98 -31.19%
  YoY % -37.60% 2,292.68% -105.86% 98.86% -85.94% -52.74% -
  Horiz. % 10.59% 16.97% -0.77% 13.21% 6.64% 47.26% 100.00%
DY 7.63 2.77 2.72 3.87 2.63 22.89 27.88 -19.41%
  YoY % 175.45% 1.84% -29.72% 47.15% -88.51% -17.90% -
  Horiz. % 27.37% 9.94% 9.76% 13.88% 9.43% 82.10% 100.00%
P/NAPS 1.07 1.47 2.31 2.38 4.17 0.00 0.31 22.91%
  YoY % -27.21% -36.36% -2.94% -42.93% 0.00% 0.00% -
  Horiz. % 345.16% 474.19% 745.16% 767.74% 1,345.16% 0.00% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
4. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers