Highlights

[PICORP] YoY TTM Result on 2013-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 15-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     105.41%    YoY -     126.36%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 86,097 80,134 89,777 93,602 87,322 88,871 80,453 1.14%
  YoY % 7.44% -10.74% -4.09% 7.19% -1.74% 10.46% -
  Horiz. % 107.02% 99.60% 111.59% 116.34% 108.54% 110.46% 100.00%
PBT 6,458 22,634 25,884 28,047 17,639 24,535 4,580 5.89%
  YoY % -71.47% -12.56% -7.71% 59.01% -28.11% 435.70% -
  Horiz. % 141.00% 494.19% 565.15% 612.38% 385.13% 535.70% 100.00%
Tax -12,314 -9,755 -8,939 -7,242 -7,289 -7,287 -7,060 9.71%
  YoY % -26.23% -9.13% -23.43% 0.64% -0.03% -3.22% -
  Horiz. % 174.42% 138.17% 126.61% 102.58% 103.24% 103.22% 100.00%
NP -5,856 12,879 16,945 20,805 10,350 17,248 -2,480 15.38%
  YoY % -145.47% -24.00% -18.55% 101.01% -39.99% 795.48% -
  Horiz. % 236.13% -519.31% -683.27% -838.91% -417.34% -695.48% 100.00%
NP to SH -9,399 5,826 12,045 13,473 5,952 13,005 -859 48.94%
  YoY % -261.33% -51.63% -10.60% 126.36% -54.23% 1,613.97% -
  Horiz. % 1,094.18% -678.23% -1,402.21% -1,568.45% -692.90% -1,513.97% 100.00%
Tax Rate 190.68 % 43.10 % 34.53 % 25.82 % 41.32 % 29.70 % 154.15 % 3.60%
  YoY % 342.41% 24.82% 33.73% -37.51% 39.12% -80.73% -
  Horiz. % 123.70% 27.96% 22.40% 16.75% 26.81% 19.27% 100.00%
Total Cost 91,953 67,255 72,832 72,797 76,972 71,623 82,933 1.73%
  YoY % 36.72% -7.66% 0.05% -5.42% 7.47% -13.64% -
  Horiz. % 110.88% 81.10% 87.82% 87.78% 92.81% 86.36% 100.00%
Net Worth 0 0 112,513 104,501 99,527 98,684 89,699 -
  YoY % 0.00% 0.00% 7.67% 5.00% 0.85% 10.02% -
  Horiz. % 0.00% 0.00% 125.43% 116.50% 110.96% 110.02% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 3,099 2,517 8,299 17,866 8,088 4,002 5,623 -9.44%
  YoY % 23.15% -69.67% -53.55% 120.89% 102.07% -28.82% -
  Horiz. % 55.13% 44.76% 147.60% 317.72% 143.84% 71.18% 100.00%
Div Payout % - % 43.21 % 68.91 % 132.61 % 135.89 % 30.78 % - % -
  YoY % 0.00% -37.30% -48.04% -2.41% 341.49% 0.00% -
  Horiz. % 0.00% 140.38% 223.88% 430.83% 441.49% 100.00% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 0 0 112,513 104,501 99,527 98,684 89,699 -
  YoY % 0.00% 0.00% 7.67% 5.00% 0.85% 10.02% -
  Horiz. % 0.00% 0.00% 125.43% 116.50% 110.96% 110.02% 100.00%
NOSH 657,673 647,500 661,846 653,137 663,518 657,894 689,999 -0.80%
  YoY % 1.57% -2.17% 1.33% -1.56% 0.85% -4.65% -
  Horiz. % 95.31% 93.84% 95.92% 94.66% 96.16% 95.35% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -6.80 % 16.07 % 18.87 % 22.23 % 11.85 % 19.41 % -3.08 % 14.10%
  YoY % -142.31% -14.84% -15.11% 87.59% -38.95% 730.19% -
  Horiz. % 220.78% -521.75% -612.66% -721.75% -384.74% -630.19% 100.00%
ROE - % - % 10.71 % 12.89 % 5.98 % 13.18 % -0.96 % -
  YoY % 0.00% 0.00% -16.91% 115.55% -54.63% 1,472.92% -
  Horiz. % 0.00% 0.00% -1,115.62% -1,342.71% -622.92% -1,372.92% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.09 12.38 13.56 14.33 13.16 13.51 11.66 1.94%
  YoY % 5.74% -8.70% -5.37% 8.89% -2.59% 15.87% -
  Horiz. % 112.26% 106.17% 116.30% 122.90% 112.86% 115.87% 100.00%
EPS -1.43 0.90 1.82 2.06 0.90 1.98 -0.12 51.08%
  YoY % -258.89% -50.55% -11.65% 128.89% -54.55% 1,750.00% -
  Horiz. % 1,191.67% -750.00% -1,516.67% -1,716.67% -750.00% -1,650.00% 100.00%
DPS 0.47 0.39 1.26 2.72 1.22 0.61 0.81 -8.66%
  YoY % 20.51% -69.05% -53.68% 122.95% 100.00% -24.69% -
  Horiz. % 58.02% 48.15% 155.56% 335.80% 150.62% 75.31% 100.00%
NAPS 0.0000 0.0000 0.1700 0.1600 0.1500 0.1500 0.1300 -
  YoY % 0.00% 0.00% 6.25% 6.67% 0.00% 15.38% -
  Horiz. % 0.00% 0.00% 130.77% 123.08% 115.38% 115.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.08 12.18 13.64 14.23 13.27 13.51 12.23 1.13%
  YoY % 7.39% -10.70% -4.15% 7.23% -1.78% 10.47% -
  Horiz. % 106.95% 99.59% 111.53% 116.35% 108.50% 110.47% 100.00%
EPS -1.43 0.89 1.83 2.05 0.90 1.98 -0.13 49.08%
  YoY % -260.67% -51.37% -10.73% 127.78% -54.55% 1,623.08% -
  Horiz. % 1,100.00% -684.62% -1,407.69% -1,576.92% -692.31% -1,523.08% 100.00%
DPS 0.47 0.38 1.26 2.72 1.23 0.61 0.85 -9.39%
  YoY % 23.68% -69.84% -53.68% 121.14% 101.64% -28.24% -
  Horiz. % 55.29% 44.71% 148.24% 320.00% 144.71% 71.76% 100.00%
NAPS 0.0000 0.0000 0.1710 0.1588 0.1513 0.1500 0.1363 -
  YoY % 0.00% 0.00% 7.68% 4.96% 0.87% 10.05% -
  Horiz. % 0.00% 0.00% 125.46% 116.51% 111.01% 110.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.1400 0.1950 0.2200 0.1450 0.1700 0.1800 0.2300 -
P/RPS 1.07 1.58 1.62 1.01 1.29 1.33 1.97 -9.66%
  YoY % -32.28% -2.47% 60.40% -21.71% -3.01% -32.49% -
  Horiz. % 54.31% 80.20% 82.23% 51.27% 65.48% 67.51% 100.00%
P/EPS -9.80 21.67 12.09 7.03 18.95 9.11 -184.75 -38.68%
  YoY % -145.22% 79.24% 71.98% -62.90% 108.01% 104.93% -
  Horiz. % 5.30% -11.73% -6.54% -3.81% -10.26% -4.93% 100.00%
EY -10.21 4.61 8.27 14.23 5.28 10.98 -0.54 63.15%
  YoY % -321.48% -44.26% -41.88% 169.51% -51.91% 2,133.33% -
  Horiz. % 1,890.74% -853.70% -1,531.48% -2,635.19% -977.78% -2,033.33% 100.00%
DY 3.37 1.99 5.73 18.76 7.18 3.39 3.54 -0.82%
  YoY % 69.35% -65.27% -69.46% 161.28% 111.80% -4.24% -
  Horiz. % 95.20% 56.21% 161.86% 529.94% 202.82% 95.76% 100.00%
P/NAPS 0.00 0.00 1.29 0.91 1.13 1.20 1.77 -
  YoY % 0.00% 0.00% 41.76% -19.47% -5.83% -32.20% -
  Horiz. % 0.00% 0.00% 72.88% 51.41% 63.84% 67.80% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 23/11/15 24/11/14 15/11/13 30/11/12 17/11/11 11/11/10 -
Price 0.1350 0.2050 0.2050 0.1750 0.1600 0.2200 0.3000 -
P/RPS 1.03 1.66 1.51 1.22 1.22 1.63 2.57 -14.12%
  YoY % -37.95% 9.93% 23.77% 0.00% -25.15% -36.58% -
  Horiz. % 40.08% 64.59% 58.75% 47.47% 47.47% 63.42% 100.00%
P/EPS -9.45 22.78 11.26 8.48 17.84 11.13 -240.98 -41.68%
  YoY % -141.48% 102.31% 32.78% -52.47% 60.29% 104.62% -
  Horiz. % 3.92% -9.45% -4.67% -3.52% -7.40% -4.62% 100.00%
EY -10.59 4.39 8.88 11.79 5.61 8.99 -0.41 71.85%
  YoY % -341.23% -50.56% -24.68% 110.16% -37.60% 2,292.68% -
  Horiz. % 2,582.93% -1,070.73% -2,165.85% -2,875.61% -1,368.29% -2,192.68% 100.00%
DY 3.49 1.90 6.15 15.54 7.63 2.77 2.72 4.24%
  YoY % 83.68% -69.11% -60.42% 103.67% 175.45% 1.84% -
  Horiz. % 128.31% 69.85% 226.10% 571.32% 280.51% 101.84% 100.00%
P/NAPS 0.00 0.00 1.21 1.09 1.07 1.47 2.31 -
  YoY % 0.00% 0.00% 11.01% 1.87% -27.21% -36.36% -
  Horiz. % 0.00% 0.00% 52.38% 47.19% 46.32% 63.64% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers