Highlights

[PICORP] YoY TTM Result on 2010-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -128.13%    YoY -     -106.00%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 93,602 87,322 88,871 80,453 78,230 64,646 59,534 7.83%
  YoY % 7.19% -1.74% 10.46% 2.84% 21.01% 8.59% -
  Horiz. % 157.22% 146.68% 149.28% 135.14% 131.40% 108.59% 100.00%
PBT 28,047 17,639 24,535 4,580 24,970 22,707 23,238 3.18%
  YoY % 59.01% -28.11% 435.70% -81.66% 9.97% -2.29% -
  Horiz. % 120.69% 75.91% 105.58% 19.71% 107.45% 97.71% 100.00%
Tax -7,242 -7,289 -7,287 -7,060 -5,605 -8,368 -6,596 1.57%
  YoY % 0.64% -0.03% -3.22% -25.96% 33.02% -26.86% -
  Horiz. % 109.79% 110.51% 110.48% 107.03% 84.98% 126.86% 100.00%
NP 20,805 10,350 17,248 -2,480 19,365 14,339 16,642 3.79%
  YoY % 101.01% -39.99% 795.48% -112.81% 35.05% -13.84% -
  Horiz. % 125.02% 62.19% 103.64% -14.90% 116.36% 86.16% 100.00%
NP to SH 13,473 5,952 13,005 -859 14,309 11,642 12,491 1.27%
  YoY % 126.36% -54.23% 1,613.97% -106.00% 22.91% -6.80% -
  Horiz. % 107.86% 47.65% 104.11% -6.88% 114.55% 93.20% 100.00%
Tax Rate 25.82 % 41.32 % 29.70 % 154.15 % 22.45 % 36.85 % 28.38 % -1.56%
  YoY % -37.51% 39.12% -80.73% 586.64% -39.08% 29.84% -
  Horiz. % 90.98% 145.60% 104.65% 543.16% 79.11% 129.84% 100.00%
Total Cost 72,797 76,972 71,623 82,933 58,865 50,307 42,892 9.21%
  YoY % -5.42% 7.47% -13.64% 40.89% 17.01% 17.29% -
  Horiz. % 169.72% 179.46% 166.98% 193.35% 137.24% 117.29% 100.00%
Net Worth 104,501 99,527 98,684 89,699 85,749 79,391 0 -
  YoY % 5.00% 0.85% 10.02% 4.61% 8.01% 0.00% -
  Horiz. % 131.63% 125.36% 124.30% 112.98% 108.01% 100.00% -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 17,866 8,088 4,002 5,623 7,952 8,701 11,405 7.76%
  YoY % 120.89% 102.07% -28.82% -29.28% -8.62% -23.71% -
  Horiz. % 156.64% 70.91% 35.09% 49.30% 69.72% 76.29% 100.00%
Div Payout % 132.61 % 135.89 % 30.78 % - % 55.57 % 74.75 % 91.31 % 6.41%
  YoY % -2.41% 341.49% 0.00% 0.00% -25.66% -18.14% -
  Horiz. % 145.23% 148.82% 33.71% 0.00% 60.86% 81.86% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 104,501 99,527 98,684 89,699 85,749 79,391 0 -
  YoY % 5.00% 0.85% 10.02% 4.61% 8.01% 0.00% -
  Horiz. % 131.63% 125.36% 124.30% 112.98% 108.01% 100.00% -
NOSH 653,137 663,518 657,894 689,999 659,615 661,600 94,124 38.07%
  YoY % -1.56% 0.85% -4.65% 4.61% -0.30% 602.90% -
  Horiz. % 693.91% 704.94% 698.96% 733.07% 700.79% 702.90% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 22.23 % 11.85 % 19.41 % -3.08 % 24.75 % 22.18 % 27.95 % -3.74%
  YoY % 87.59% -38.95% 730.19% -112.44% 11.59% -20.64% -
  Horiz. % 79.53% 42.40% 69.45% -11.02% 88.55% 79.36% 100.00%
ROE 12.89 % 5.98 % 13.18 % -0.96 % 16.69 % 14.66 % - % -
  YoY % 115.55% -54.63% 1,472.92% -105.75% 13.85% 0.00% -
  Horiz. % 87.93% 40.79% 89.90% -6.55% 113.85% 100.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 14.33 13.16 13.51 11.66 11.86 9.77 63.25 -21.90%
  YoY % 8.89% -2.59% 15.87% -1.69% 21.39% -84.55% -
  Horiz. % 22.66% 20.81% 21.36% 18.43% 18.75% 15.45% 100.00%
EPS 2.06 0.90 1.98 -0.12 2.17 1.76 13.27 -26.67%
  YoY % 128.89% -54.55% 1,750.00% -105.53% 23.30% -86.74% -
  Horiz. % 15.52% 6.78% 14.92% -0.90% 16.35% 13.26% 100.00%
DPS 2.72 1.22 0.61 0.81 1.20 1.32 12.13 -22.04%
  YoY % 122.95% 100.00% -24.69% -32.50% -9.09% -89.12% -
  Horiz. % 22.42% 10.06% 5.03% 6.68% 9.89% 10.88% 100.00%
NAPS 0.1600 0.1500 0.1500 0.1300 0.1300 0.1200 0.0000 -
  YoY % 6.67% 0.00% 15.38% 0.00% 8.33% 0.00% -
  Horiz. % 133.33% 125.00% 125.00% 108.33% 108.33% 100.00% -
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 14.23 13.27 13.51 12.23 11.89 9.82 9.05 7.83%
  YoY % 7.23% -1.78% 10.47% 2.86% 21.08% 8.51% -
  Horiz. % 157.24% 146.63% 149.28% 135.14% 131.38% 108.51% 100.00%
EPS 2.05 0.90 1.98 -0.13 2.17 1.77 1.90 1.27%
  YoY % 127.78% -54.55% 1,623.08% -105.99% 22.60% -6.84% -
  Horiz. % 107.89% 47.37% 104.21% -6.84% 114.21% 93.16% 100.00%
DPS 2.72 1.23 0.61 0.85 1.21 1.32 1.73 7.83%
  YoY % 121.14% 101.64% -28.24% -29.75% -8.33% -23.70% -
  Horiz. % 157.23% 71.10% 35.26% 49.13% 69.94% 76.30% 100.00%
NAPS 0.1588 0.1513 0.1500 0.1363 0.1303 0.1207 0.0000 -
  YoY % 4.96% 0.87% 10.05% 4.60% 7.95% 0.00% -
  Horiz. % 131.57% 125.35% 124.28% 112.92% 107.95% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.1450 0.1700 0.1800 0.2300 0.3200 0.5000 0.4600 -
P/RPS 1.01 1.29 1.33 1.97 2.70 5.12 0.73 5.55%
  YoY % -21.71% -3.01% -32.49% -27.04% -47.27% 601.37% -
  Horiz. % 138.36% 176.71% 182.19% 269.86% 369.86% 701.37% 100.00%
P/EPS 7.03 18.95 9.11 -184.75 14.75 28.41 3.47 12.48%
  YoY % -62.90% 108.01% 104.93% -1,352.54% -48.08% 718.73% -
  Horiz. % 202.59% 546.11% 262.54% -5,324.21% 425.07% 818.73% 100.00%
EY 14.23 5.28 10.98 -0.54 6.78 3.52 28.85 -11.10%
  YoY % 169.51% -51.91% 2,133.33% -107.96% 92.61% -87.80% -
  Horiz. % 49.32% 18.30% 38.06% -1.87% 23.50% 12.20% 100.00%
DY 18.76 7.18 3.39 3.54 3.75 2.63 26.37 -5.51%
  YoY % 161.28% 111.80% -4.24% -5.60% 42.59% -90.03% -
  Horiz. % 71.14% 27.23% 12.86% 13.42% 14.22% 9.97% 100.00%
P/NAPS 0.91 1.13 1.20 1.77 2.46 4.17 0.00 -
  YoY % -19.47% -5.83% -32.20% -28.05% -41.01% 0.00% -
  Horiz. % 21.82% 27.10% 28.78% 42.45% 58.99% 100.00% -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 15/11/13 30/11/12 17/11/11 11/11/10 13/11/09 06/11/08 28/11/07 -
Price 0.1750 0.1600 0.2200 0.3000 0.3100 0.5000 0.5300 -
P/RPS 1.22 1.22 1.63 2.57 2.61 5.12 0.84 6.41%
  YoY % 0.00% -25.15% -36.58% -1.53% -49.02% 509.52% -
  Horiz. % 145.24% 145.24% 194.05% 305.95% 310.71% 609.52% 100.00%
P/EPS 8.48 17.84 11.13 -240.98 14.29 28.41 3.99 13.38%
  YoY % -52.47% 60.29% 104.62% -1,786.35% -49.70% 612.03% -
  Horiz. % 212.53% 447.12% 278.95% -6,039.60% 358.15% 712.03% 100.00%
EY 11.79 5.61 8.99 -0.41 7.00 3.52 25.04 -11.79%
  YoY % 110.16% -37.60% 2,292.68% -105.86% 98.86% -85.94% -
  Horiz. % 47.08% 22.40% 35.90% -1.64% 27.96% 14.06% 100.00%
DY 15.54 7.63 2.77 2.72 3.87 2.63 22.89 -6.25%
  YoY % 103.67% 175.45% 1.84% -29.72% 47.15% -88.51% -
  Horiz. % 67.89% 33.33% 12.10% 11.88% 16.91% 11.49% 100.00%
P/NAPS 1.09 1.07 1.47 2.31 2.38 4.17 0.00 -
  YoY % 1.87% -27.21% -36.36% -2.94% -42.93% 0.00% -
  Horiz. % 26.14% 25.66% 35.25% 55.40% 57.07% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers