Highlights

[PICORP] YoY TTM Result on 2005-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 07-Mar-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 31-Dec-2005  [#4]
Profit Trend QoQ -     -0.45%    YoY -     -1.19%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -   -  CAGR
Revenue 72,187 59,958 55,255 42,360 31,167  -   -  23.35%
  YoY % 20.40% 8.51% 30.44% 35.91% - - -
  Horiz. % 231.61% 192.38% 177.29% 135.91% 100.00% - -
PBT 24,060 23,702 22,094 15,168 13,349  -   -  15.86%
  YoY % 1.51% 7.28% 45.66% 13.63% - - -
  Horiz. % 180.24% 177.56% 165.51% 113.63% 100.00% - -
Tax -6,748 -7,383 -6,662 -6,178 -4,562  -   -  10.27%
  YoY % 8.60% -10.82% -7.83% -35.42% - - -
  Horiz. % 147.92% 161.84% 146.03% 135.42% 100.00% - -
NP 17,312 16,319 15,432 8,990 8,787  -   -  18.46%
  YoY % 6.08% 5.75% 71.66% 2.31% - - -
  Horiz. % 197.02% 185.72% 175.62% 102.31% 100.00% - -
NP to SH 12,966 12,744 12,200 8,682 8,787  -   -  10.21%
  YoY % 1.74% 4.46% 40.52% -1.19% - - -
  Horiz. % 147.56% 145.03% 138.84% 98.81% 100.00% - -
Tax Rate 28.05 % 31.15 % 30.15 % 40.73 % 34.17 %  -  %  -  % -4.81%
  YoY % -9.95% 3.32% -25.98% 19.20% - - -
  Horiz. % 82.09% 91.16% 88.24% 119.20% 100.00% - -
Total Cost 54,875 43,639 39,823 33,370 22,380  -   -  25.12%
  YoY % 25.75% 9.58% 19.34% 49.11% - - -
  Horiz. % 245.20% 194.99% 177.94% 149.11% 100.00% - -
Net Worth 86,159 76,247 69,657 62,833 57,866  -   -  10.46%
  YoY % 13.00% 9.46% 10.86% 8.58% - - -
  Horiz. % 148.89% 131.76% 120.38% 108.58% 100.00% - -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -   -  CAGR
Div 12,332 7,731 10,233 6,412 0  -   -  -
  YoY % 59.51% -24.45% 59.58% 0.00% - - -
  Horiz. % 192.31% 120.56% 159.58% 100.00% - - -
Div Payout % 95.11 % 60.66 % 83.88 % 73.86 % - %  -  %  -  % -
  YoY % 56.79% -27.68% 13.57% 0.00% - - -
  Horiz. % 128.77% 82.13% 113.57% 100.00% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -   -  CAGR
Net Worth 86,159 76,247 69,657 62,833 57,866  -   -  10.46%
  YoY % 13.00% 9.46% 10.86% 8.58% - - -
  Horiz. % 148.89% 131.76% 120.38% 108.58% 100.00% - -
NOSH 662,769 94,132 94,131 93,781 93,333  -   -  63.19%
  YoY % 604.08% 0.00% 0.37% 0.48% - - -
  Horiz. % 710.11% 100.86% 100.86% 100.48% 100.00% - -
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -   -  CAGR
NP Margin 23.98 % 27.22 % 27.93 % 21.22 % 28.19 %  -  %  -  % -3.96%
  YoY % -11.90% -2.54% 31.62% -24.73% - - -
  Horiz. % 85.07% 96.56% 99.08% 75.27% 100.00% - -
ROE 15.05 % 16.71 % 17.51 % 13.82 % 15.18 %  -  %  -  % -0.21%
  YoY % -9.93% -4.57% 26.70% -8.96% - - -
  Horiz. % 99.14% 110.08% 115.35% 91.04% 100.00% - -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -   -  CAGR
RPS 10.89 63.70 58.70 45.17 33.39  -   -  -24.41%
  YoY % -82.90% 8.52% 29.95% 35.28% - - -
  Horiz. % 32.61% 190.78% 175.80% 135.28% 100.00% - -
EPS 1.96 13.54 12.96 9.26 9.41  -   -  -32.43%
  YoY % -85.52% 4.48% 39.96% -1.59% - - -
  Horiz. % 20.83% 143.89% 137.73% 98.41% 100.00% - -
DPS 1.86 8.22 10.88 6.83 0.00  -   -  -
  YoY % -77.37% -24.45% 59.30% 0.00% - - -
  Horiz. % 27.23% 120.35% 159.30% 100.00% - - -
NAPS 0.1300 0.8100 0.7400 0.6700 0.6200  -   -  -32.31%
  YoY % -83.95% 9.46% 10.45% 8.06% - - -
  Horiz. % 20.97% 130.65% 119.35% 108.06% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -   -  CAGR
RPS 10.97 9.11 8.40 6.44 4.74  -   -  23.32%
  YoY % 20.42% 8.45% 30.43% 35.86% - - -
  Horiz. % 231.43% 192.19% 177.22% 135.86% 100.00% - -
EPS 1.97 1.94 1.85 1.32 1.34  -   -  10.11%
  YoY % 1.55% 4.86% 40.15% -1.49% - - -
  Horiz. % 147.01% 144.78% 138.06% 98.51% 100.00% - -
DPS 1.87 1.17 1.56 0.97 0.00  -   -  -
  YoY % 59.83% -25.00% 60.82% 0.00% - - -
  Horiz. % 192.78% 120.62% 160.82% 100.00% - - -
NAPS 0.1309 0.1159 0.1059 0.0955 0.0879  -   -  10.46%
  YoY % 12.94% 9.44% 10.89% 8.65% - - -
  Horiz. % 148.92% 131.85% 120.48% 108.65% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -   -  CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04  -   -  -
Price 0.4700 0.4100 0.2400 0.1500 0.1400  -   -  -
P/RPS 4.32 0.64 0.41 0.33 0.42  -   -  79.01%
  YoY % 575.00% 56.10% 24.24% -21.43% - - -
  Horiz. % 1,028.57% 152.38% 97.62% 78.57% 100.00% - -
P/EPS 24.02 3.03 1.85 1.62 1.49  -   -  100.28%
  YoY % 692.74% 63.78% 14.20% 8.72% - - -
  Horiz. % 1,612.08% 203.36% 124.16% 108.72% 100.00% - -
EY 4.16 33.02 54.00 61.72 67.25  -   -  -50.10%
  YoY % -87.40% -38.85% -12.51% -8.22% - - -
  Horiz. % 6.19% 49.10% 80.30% 91.78% 100.00% - -
DY 3.96 20.05 45.33 45.53 0.00  -   -  -
  YoY % -80.25% -55.77% -0.44% 0.00% - - -
  Horiz. % 8.70% 44.04% 99.56% 100.00% - - -
P/NAPS 3.62 0.51 0.32 0.22 0.23  -   -  99.09%
  YoY % 609.80% 59.38% 45.45% -4.35% - - -
  Horiz. % 1,573.91% 221.74% 139.13% 95.65% 100.00% - -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -   -  CAGR
Date 27/02/09 25/02/08 28/02/07 07/03/06 -  -   -  -
Price 0.4700 0.5800 0.2400 0.1500 0.0000  -   -  -
P/RPS 4.32 0.91 0.41 0.33 0.00  -   -  -
  YoY % 374.73% 121.95% 24.24% 0.00% - - -
  Horiz. % 1,309.09% 275.76% 124.24% 100.00% - - -
P/EPS 24.02 4.28 1.85 1.62 0.00  -   -  -
  YoY % 461.21% 131.35% 14.20% 0.00% - - -
  Horiz. % 1,482.72% 264.20% 114.20% 100.00% - - -
EY 4.16 23.34 54.00 61.72 0.00  -   -  -
  YoY % -82.18% -56.78% -12.51% 0.00% - - -
  Horiz. % 6.74% 37.82% 87.49% 100.00% - - -
DY 3.96 14.17 45.33 45.53 0.00  -   -  -
  YoY % -72.05% -68.74% -0.44% 0.00% - - -
  Horiz. % 8.70% 31.12% 99.56% 100.00% - - -
P/NAPS 3.62 0.72 0.32 0.22 0.00  -   -  -
  YoY % 402.78% 125.00% 45.45% 0.00% - - -
  Horiz. % 1,645.45% 327.27% 145.45% 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