Highlights

[PICORP] YoY TTM Result on 2007-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 25-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     2.03%    YoY -     4.46%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 83,951 74,830 72,187 59,958 55,255 42,360 31,167 17.95%
  YoY % 12.19% 3.66% 20.40% 8.51% 30.44% 35.91% -
  Horiz. % 269.36% 240.09% 231.61% 192.38% 177.29% 135.91% 100.00%
PBT 7,244 20,127 24,060 23,702 22,094 15,168 13,349 -9.68%
  YoY % -64.01% -16.35% 1.51% 7.28% 45.66% 13.63% -
  Horiz. % 54.27% 150.78% 180.24% 177.56% 165.51% 113.63% 100.00%
Tax -6,679 -6,542 -6,748 -7,383 -6,662 -6,178 -4,562 6.56%
  YoY % -2.09% 3.05% 8.60% -10.82% -7.83% -35.42% -
  Horiz. % 146.41% 143.40% 147.92% 161.84% 146.03% 135.42% 100.00%
NP 565 13,585 17,312 16,319 15,432 8,990 8,787 -36.69%
  YoY % -95.84% -21.53% 6.08% 5.75% 71.66% 2.31% -
  Horiz. % 6.43% 154.60% 197.02% 185.72% 175.62% 102.31% 100.00%
NP to SH 1,912 10,215 12,966 12,744 12,200 8,682 8,787 -22.44%
  YoY % -81.28% -21.22% 1.74% 4.46% 40.52% -1.19% -
  Horiz. % 21.76% 116.25% 147.56% 145.03% 138.84% 98.81% 100.00%
Tax Rate 92.20 % 32.50 % 28.05 % 31.15 % 30.15 % 40.73 % 34.17 % 17.98%
  YoY % 183.69% 15.86% -9.95% 3.32% -25.98% 19.20% -
  Horiz. % 269.83% 95.11% 82.09% 91.16% 88.24% 119.20% 100.00%
Total Cost 83,386 61,245 54,875 43,639 39,823 33,370 22,380 24.50%
  YoY % 36.15% 11.61% 25.75% 9.58% 19.34% 49.11% -
  Horiz. % 372.59% 273.66% 245.20% 194.99% 177.94% 149.11% 100.00%
Net Worth 90,664 92,733 86,159 76,247 69,657 62,833 57,866 7.77%
  YoY % -2.23% 7.63% 13.00% 9.46% 10.86% 8.58% -
  Horiz. % 156.68% 160.25% 148.89% 131.76% 120.38% 108.58% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 3,346 6,568 12,332 7,731 10,233 6,412 0 -
  YoY % -49.06% -46.73% 59.51% -24.45% 59.58% 0.00% -
  Horiz. % 52.18% 102.43% 192.31% 120.56% 159.58% 100.00% -
Div Payout % 175.02 % 64.31 % 95.11 % 60.66 % 83.88 % 73.86 % - % -
  YoY % 172.15% -32.38% 56.79% -27.68% 13.57% 0.00% -
  Horiz. % 236.96% 87.07% 128.77% 82.13% 113.57% 100.00% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 90,664 92,733 86,159 76,247 69,657 62,833 57,866 7.77%
  YoY % -2.23% 7.63% 13.00% 9.46% 10.86% 8.58% -
  Horiz. % 156.68% 160.25% 148.89% 131.76% 120.38% 108.58% 100.00%
NOSH 647,600 713,333 662,769 94,132 94,131 93,781 93,333 38.09%
  YoY % -9.21% 7.63% 604.08% 0.00% 0.37% 0.48% -
  Horiz. % 693.86% 764.29% 710.11% 100.86% 100.86% 100.48% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 0.67 % 18.15 % 23.98 % 27.22 % 27.93 % 21.22 % 28.19 % -46.36%
  YoY % -96.31% -24.31% -11.90% -2.54% 31.62% -24.73% -
  Horiz. % 2.38% 64.38% 85.07% 96.56% 99.08% 75.27% 100.00%
ROE 2.11 % 11.02 % 15.05 % 16.71 % 17.51 % 13.82 % 15.18 % -28.02%
  YoY % -80.85% -26.78% -9.93% -4.57% 26.70% -8.96% -
  Horiz. % 13.90% 72.60% 99.14% 110.08% 115.35% 91.04% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 12.96 10.49 10.89 63.70 58.70 45.17 33.39 -14.59%
  YoY % 23.55% -3.67% -82.90% 8.52% 29.95% 35.28% -
  Horiz. % 38.81% 31.42% 32.61% 190.78% 175.80% 135.28% 100.00%
EPS 0.30 1.43 1.96 13.54 12.96 9.26 9.41 -43.67%
  YoY % -79.02% -27.04% -85.52% 4.48% 39.96% -1.59% -
  Horiz. % 3.19% 15.20% 20.83% 143.89% 137.73% 98.41% 100.00%
DPS 0.52 0.92 1.86 8.22 10.88 6.83 0.00 -
  YoY % -43.48% -50.54% -77.37% -24.45% 59.30% 0.00% -
  Horiz. % 7.61% 13.47% 27.23% 120.35% 159.30% 100.00% -
NAPS 0.1400 0.1300 0.1300 0.8100 0.7400 0.6700 0.6200 -21.96%
  YoY % 7.69% 0.00% -83.95% 9.46% 10.45% 8.06% -
  Horiz. % 22.58% 20.97% 20.97% 130.65% 119.35% 108.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 12.76 11.37 10.97 9.11 8.40 6.44 4.74 17.94%
  YoY % 12.23% 3.65% 20.42% 8.45% 30.43% 35.86% -
  Horiz. % 269.20% 239.87% 231.43% 192.19% 177.22% 135.86% 100.00%
EPS 0.29 1.55 1.97 1.94 1.85 1.32 1.34 -22.51%
  YoY % -81.29% -21.32% 1.55% 4.86% 40.15% -1.49% -
  Horiz. % 21.64% 115.67% 147.01% 144.78% 138.06% 98.51% 100.00%
DPS 0.51 1.00 1.87 1.17 1.56 0.97 0.00 -
  YoY % -49.00% -46.52% 59.83% -25.00% 60.82% 0.00% -
  Horiz. % 52.58% 103.09% 192.78% 120.62% 160.82% 100.00% -
NAPS 0.1378 0.1409 0.1309 0.1159 0.1059 0.0955 0.0879 7.78%
  YoY % -2.20% 7.64% 12.94% 9.44% 10.89% 8.65% -
  Horiz. % 156.77% 160.30% 148.92% 131.85% 120.48% 108.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.2800 0.2700 0.4700 0.4100 0.2400 0.1500 0.1400 -
P/RPS 2.16 2.57 4.32 0.64 0.41 0.33 0.42 31.37%
  YoY % -15.95% -40.51% 575.00% 56.10% 24.24% -21.43% -
  Horiz. % 514.29% 611.90% 1,028.57% 152.38% 97.62% 78.57% 100.00%
P/EPS 94.84 18.85 24.02 3.03 1.85 1.62 1.49 99.75%
  YoY % 403.13% -21.52% 692.74% 63.78% 14.20% 8.72% -
  Horiz. % 6,365.10% 1,265.10% 1,612.08% 203.36% 124.16% 108.72% 100.00%
EY 1.05 5.30 4.16 33.02 54.00 61.72 67.25 -49.99%
  YoY % -80.19% 27.40% -87.40% -38.85% -12.51% -8.22% -
  Horiz. % 1.56% 7.88% 6.19% 49.10% 80.30% 91.78% 100.00%
DY 1.85 3.41 3.96 20.05 45.33 45.53 0.00 -
  YoY % -45.75% -13.89% -80.25% -55.77% -0.44% 0.00% -
  Horiz. % 4.06% 7.49% 8.70% 44.04% 99.56% 100.00% -
P/NAPS 2.00 2.08 3.62 0.51 0.32 0.22 0.23 43.38%
  YoY % -3.85% -42.54% 609.80% 59.38% 45.45% -4.35% -
  Horiz. % 869.57% 904.35% 1,573.91% 221.74% 139.13% 95.65% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 25/02/08 28/02/07 07/03/06 - -
Price 0.2600 0.2800 0.4700 0.5800 0.2400 0.1500 0.0000 -
P/RPS 2.01 2.67 4.32 0.91 0.41 0.33 0.00 -
  YoY % -24.72% -38.19% 374.73% 121.95% 24.24% 0.00% -
  Horiz. % 609.09% 809.09% 1,309.09% 275.76% 124.24% 100.00% -
P/EPS 88.06 19.55 24.02 4.28 1.85 1.62 0.00 -
  YoY % 350.43% -18.61% 461.21% 131.35% 14.20% 0.00% -
  Horiz. % 5,435.80% 1,206.79% 1,482.72% 264.20% 114.20% 100.00% -
EY 1.14 5.11 4.16 23.34 54.00 61.72 0.00 -
  YoY % -77.69% 22.84% -82.18% -56.78% -12.51% 0.00% -
  Horiz. % 1.85% 8.28% 6.74% 37.82% 87.49% 100.00% -
DY 1.99 3.29 3.96 14.17 45.33 45.53 0.00 -
  YoY % -39.51% -16.92% -72.05% -68.74% -0.44% 0.00% -
  Horiz. % 4.37% 7.23% 8.70% 31.12% 99.56% 100.00% -
P/NAPS 1.86 2.15 3.62 0.72 0.32 0.22 0.00 -
  YoY % -13.49% -40.61% 402.78% 125.00% 45.45% 0.00% -
  Horiz. % 845.45% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers