Highlights

[PICORP] YoY TTM Result on 2006-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Dec-2006  [#4]
Profit Trend QoQ -     2.09%    YoY -     40.52%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -  CAGR
Revenue 74,830 72,187 59,958 55,255 42,360 31,167  -  19.13%
  YoY % 3.66% 20.40% 8.51% 30.44% 35.91% - -
  Horiz. % 240.09% 231.61% 192.38% 177.29% 135.91% 100.00% -
PBT 20,127 24,060 23,702 22,094 15,168 13,349  -  8.55%
  YoY % -16.35% 1.51% 7.28% 45.66% 13.63% - -
  Horiz. % 150.78% 180.24% 177.56% 165.51% 113.63% 100.00% -
Tax -6,542 -6,748 -7,383 -6,662 -6,178 -4,562  -  7.47%
  YoY % 3.05% 8.60% -10.82% -7.83% -35.42% - -
  Horiz. % 143.40% 147.92% 161.84% 146.03% 135.42% 100.00% -
NP 13,585 17,312 16,319 15,432 8,990 8,787  -  9.10%
  YoY % -21.53% 6.08% 5.75% 71.66% 2.31% - -
  Horiz. % 154.60% 197.02% 185.72% 175.62% 102.31% 100.00% -
NP to SH 10,215 12,966 12,744 12,200 8,682 8,787  -  3.06%
  YoY % -21.22% 1.74% 4.46% 40.52% -1.19% - -
  Horiz. % 116.25% 147.56% 145.03% 138.84% 98.81% 100.00% -
Tax Rate 32.50 % 28.05 % 31.15 % 30.15 % 40.73 % 34.17 %  -  % -1.00%
  YoY % 15.86% -9.95% 3.32% -25.98% 19.20% - -
  Horiz. % 95.11% 82.09% 91.16% 88.24% 119.20% 100.00% -
Total Cost 61,245 54,875 43,639 39,823 33,370 22,380  -  22.29%
  YoY % 11.61% 25.75% 9.58% 19.34% 49.11% - -
  Horiz. % 273.66% 245.20% 194.99% 177.94% 149.11% 100.00% -
Net Worth 92,733 86,159 76,247 69,657 62,833 57,866  -  9.89%
  YoY % 7.63% 13.00% 9.46% 10.86% 8.58% - -
  Horiz. % 160.25% 148.89% 131.76% 120.38% 108.58% 100.00% -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -  CAGR
Div 6,568 12,332 7,731 10,233 6,412 0  -  -
  YoY % -46.73% 59.51% -24.45% 59.58% 0.00% - -
  Horiz. % 102.43% 192.31% 120.56% 159.58% 100.00% - -
Div Payout % 64.31 % 95.11 % 60.66 % 83.88 % 73.86 % - %  -  % -
  YoY % -32.38% 56.79% -27.68% 13.57% 0.00% - -
  Horiz. % 87.07% 128.77% 82.13% 113.57% 100.00% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -  CAGR
Net Worth 92,733 86,159 76,247 69,657 62,833 57,866  -  9.89%
  YoY % 7.63% 13.00% 9.46% 10.86% 8.58% - -
  Horiz. % 160.25% 148.89% 131.76% 120.38% 108.58% 100.00% -
NOSH 713,333 662,769 94,132 94,131 93,781 93,333  -  50.16%
  YoY % 7.63% 604.08% 0.00% 0.37% 0.48% - -
  Horiz. % 764.29% 710.11% 100.86% 100.86% 100.48% 100.00% -
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -  CAGR
NP Margin 18.15 % 23.98 % 27.22 % 27.93 % 21.22 % 28.19 %  -  % -8.42%
  YoY % -24.31% -11.90% -2.54% 31.62% -24.73% - -
  Horiz. % 64.38% 85.07% 96.56% 99.08% 75.27% 100.00% -
ROE 11.02 % 15.05 % 16.71 % 17.51 % 13.82 % 15.18 %  -  % -6.20%
  YoY % -26.78% -9.93% -4.57% 26.70% -8.96% - -
  Horiz. % 72.60% 99.14% 110.08% 115.35% 91.04% 100.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -  CAGR
RPS 10.49 10.89 63.70 58.70 45.17 33.39  -  -20.66%
  YoY % -3.67% -82.90% 8.52% 29.95% 35.28% - -
  Horiz. % 31.42% 32.61% 190.78% 175.80% 135.28% 100.00% -
EPS 1.43 1.96 13.54 12.96 9.26 9.41  -  -31.38%
  YoY % -27.04% -85.52% 4.48% 39.96% -1.59% - -
  Horiz. % 15.20% 20.83% 143.89% 137.73% 98.41% 100.00% -
DPS 0.92 1.86 8.22 10.88 6.83 0.00  -  -
  YoY % -50.54% -77.37% -24.45% 59.30% 0.00% - -
  Horiz. % 13.47% 27.23% 120.35% 159.30% 100.00% - -
NAPS 0.1300 0.1300 0.8100 0.7400 0.6700 0.6200  -  -26.82%
  YoY % 0.00% -83.95% 9.46% 10.45% 8.06% - -
  Horiz. % 20.97% 20.97% 130.65% 119.35% 108.06% 100.00% -
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -  CAGR
RPS 11.37 10.97 9.11 8.40 6.44 4.74  -  19.11%
  YoY % 3.65% 20.42% 8.45% 30.43% 35.86% - -
  Horiz. % 239.87% 231.43% 192.19% 177.22% 135.86% 100.00% -
EPS 1.55 1.97 1.94 1.85 1.32 1.34  -  2.95%
  YoY % -21.32% 1.55% 4.86% 40.15% -1.49% - -
  Horiz. % 115.67% 147.01% 144.78% 138.06% 98.51% 100.00% -
DPS 1.00 1.87 1.17 1.56 0.97 0.00  -  -
  YoY % -46.52% 59.83% -25.00% 60.82% 0.00% - -
  Horiz. % 103.09% 192.78% 120.62% 160.82% 100.00% - -
NAPS 0.1409 0.1309 0.1159 0.1059 0.0955 0.0879  -  9.89%
  YoY % 7.64% 12.94% 9.44% 10.89% 8.65% - -
  Horiz. % 160.30% 148.92% 131.85% 120.48% 108.65% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -  CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04  -  -
Price 0.2700 0.4700 0.4100 0.2400 0.1500 0.1400  -  -
P/RPS 2.57 4.32 0.64 0.41 0.33 0.42  -  43.63%
  YoY % -40.51% 575.00% 56.10% 24.24% -21.43% - -
  Horiz. % 611.90% 1,028.57% 152.38% 97.62% 78.57% 100.00% -
P/EPS 18.85 24.02 3.03 1.85 1.62 1.49  -  66.08%
  YoY % -21.52% 692.74% 63.78% 14.20% 8.72% - -
  Horiz. % 1,265.10% 1,612.08% 203.36% 124.16% 108.72% 100.00% -
EY 5.30 4.16 33.02 54.00 61.72 67.25  -  -39.82%
  YoY % 27.40% -87.40% -38.85% -12.51% -8.22% - -
  Horiz. % 7.88% 6.19% 49.10% 80.30% 91.78% 100.00% -
DY 3.41 3.96 20.05 45.33 45.53 0.00  -  -
  YoY % -13.89% -80.25% -55.77% -0.44% 0.00% - -
  Horiz. % 7.49% 8.70% 44.04% 99.56% 100.00% - -
P/NAPS 2.08 3.62 0.51 0.32 0.22 0.23  -  55.30%
  YoY % -42.54% 609.80% 59.38% 45.45% -4.35% - -
  Horiz. % 904.35% 1,573.91% 221.74% 139.13% 95.65% 100.00% -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -  CAGR
Date 25/02/10 27/02/09 25/02/08 28/02/07 07/03/06 -  -  -
Price 0.2800 0.4700 0.5800 0.2400 0.1500 0.0000  -  -
P/RPS 2.67 4.32 0.91 0.41 0.33 0.00  -  -
  YoY % -38.19% 374.73% 121.95% 24.24% 0.00% - -
  Horiz. % 809.09% 1,309.09% 275.76% 124.24% 100.00% - -
P/EPS 19.55 24.02 4.28 1.85 1.62 0.00  -  -
  YoY % -18.61% 461.21% 131.35% 14.20% 0.00% - -
  Horiz. % 1,206.79% 1,482.72% 264.20% 114.20% 100.00% - -
EY 5.11 4.16 23.34 54.00 61.72 0.00  -  -
  YoY % 22.84% -82.18% -56.78% -12.51% 0.00% - -
  Horiz. % 8.28% 6.74% 37.82% 87.49% 100.00% - -
DY 3.29 3.96 14.17 45.33 45.53 0.00  -  -
  YoY % -16.92% -72.05% -68.74% -0.44% 0.00% - -
  Horiz. % 7.23% 8.70% 31.12% 99.56% 100.00% - -
P/NAPS 2.15 3.62 0.72 0.32 0.22 0.00  -  -
  YoY % -40.61% 402.78% 125.00% 45.45% 0.00% - -
  Horiz. % 977.27% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers