Highlights

[PICORP] YoY TTM Result on 2008-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     11.37%    YoY -     1.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 87,853 83,951 74,830 72,187 59,958 55,255 42,360 12.92%
  YoY % 4.65% 12.19% 3.66% 20.40% 8.51% 30.44% -
  Horiz. % 207.40% 198.18% 176.65% 170.41% 141.54% 130.44% 100.00%
PBT 24,910 7,244 20,127 24,060 23,702 22,094 15,168 8.62%
  YoY % 243.87% -64.01% -16.35% 1.51% 7.28% 45.66% -
  Horiz. % 164.23% 47.76% 132.69% 158.62% 156.26% 145.66% 100.00%
Tax -7,573 -6,679 -6,542 -6,748 -7,383 -6,662 -6,178 3.45%
  YoY % -13.39% -2.09% 3.05% 8.60% -10.82% -7.83% -
  Horiz. % 122.58% 108.11% 105.89% 109.23% 119.50% 107.83% 100.00%
NP 17,337 565 13,585 17,312 16,319 15,432 8,990 11.56%
  YoY % 2,968.50% -95.84% -21.53% 6.08% 5.75% 71.66% -
  Horiz. % 192.85% 6.28% 151.11% 192.57% 181.52% 171.66% 100.00%
NP to SH 12,359 1,912 10,215 12,966 12,744 12,200 8,682 6.06%
  YoY % 546.39% -81.28% -21.22% 1.74% 4.46% 40.52% -
  Horiz. % 142.35% 22.02% 117.66% 149.34% 146.79% 140.52% 100.00%
Tax Rate 30.40 % 92.20 % 32.50 % 28.05 % 31.15 % 30.15 % 40.73 % -4.76%
  YoY % -67.03% 183.69% 15.86% -9.95% 3.32% -25.98% -
  Horiz. % 74.64% 226.37% 79.79% 68.87% 76.48% 74.02% 100.00%
Total Cost 70,516 83,386 61,245 54,875 43,639 39,823 33,370 13.27%
  YoY % -15.43% 36.15% 11.61% 25.75% 9.58% 19.34% -
  Horiz. % 211.32% 249.88% 183.53% 164.44% 130.77% 119.34% 100.00%
Net Worth 100,875 90,664 92,733 86,159 76,247 69,657 62,833 8.21%
  YoY % 11.26% -2.23% 7.63% 13.00% 9.46% 10.86% -
  Horiz. % 160.54% 144.29% 147.59% 137.12% 121.35% 110.86% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 7,457 3,346 6,568 12,332 7,731 10,233 6,412 2.55%
  YoY % 122.86% -49.06% -46.73% 59.51% -24.45% 59.58% -
  Horiz. % 116.29% 52.18% 102.43% 192.31% 120.56% 159.58% 100.00%
Div Payout % 60.34 % 175.02 % 64.31 % 95.11 % 60.66 % 83.88 % 73.86 % -3.31%
  YoY % -65.52% 172.15% -32.38% 56.79% -27.68% 13.57% -
  Horiz. % 81.70% 236.96% 87.07% 128.77% 82.13% 113.57% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 100,875 90,664 92,733 86,159 76,247 69,657 62,833 8.21%
  YoY % 11.26% -2.23% 7.63% 13.00% 9.46% 10.86% -
  Horiz. % 160.54% 144.29% 147.59% 137.12% 121.35% 110.86% 100.00%
NOSH 672,500 647,600 713,333 662,769 94,132 94,131 93,781 38.85%
  YoY % 3.84% -9.21% 7.63% 604.08% 0.00% 0.37% -
  Horiz. % 717.10% 690.54% 760.64% 706.72% 100.37% 100.37% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 19.73 % 0.67 % 18.15 % 23.98 % 27.22 % 27.93 % 21.22 % -1.21%
  YoY % 2,844.78% -96.31% -24.31% -11.90% -2.54% 31.62% -
  Horiz. % 92.98% 3.16% 85.53% 113.01% 128.28% 131.62% 100.00%
ROE 12.25 % 2.11 % 11.02 % 15.05 % 16.71 % 17.51 % 13.82 % -1.99%
  YoY % 480.57% -80.85% -26.78% -9.93% -4.57% 26.70% -
  Horiz. % 88.64% 15.27% 79.74% 108.90% 120.91% 126.70% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 13.06 12.96 10.49 10.89 63.70 58.70 45.17 -18.68%
  YoY % 0.77% 23.55% -3.67% -82.90% 8.52% 29.95% -
  Horiz. % 28.91% 28.69% 23.22% 24.11% 141.02% 129.95% 100.00%
EPS 1.84 0.30 1.43 1.96 13.54 12.96 9.26 -23.60%
  YoY % 513.33% -79.02% -27.04% -85.52% 4.48% 39.96% -
  Horiz. % 19.87% 3.24% 15.44% 21.17% 146.22% 139.96% 100.00%
DPS 1.11 0.52 0.92 1.86 8.22 10.88 6.83 -26.12%
  YoY % 113.46% -43.48% -50.54% -77.37% -24.45% 59.30% -
  Horiz. % 16.25% 7.61% 13.47% 27.23% 120.35% 159.30% 100.00%
NAPS 0.1500 0.1400 0.1300 0.1300 0.8100 0.7400 0.6700 -22.07%
  YoY % 7.14% 7.69% 0.00% -83.95% 9.46% 10.45% -
  Horiz. % 22.39% 20.90% 19.40% 19.40% 120.90% 110.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 13.35 12.76 11.37 10.97 9.11 8.40 6.44 12.91%
  YoY % 4.62% 12.23% 3.65% 20.42% 8.45% 30.43% -
  Horiz. % 207.30% 198.14% 176.55% 170.34% 141.46% 130.43% 100.00%
EPS 1.88 0.29 1.55 1.97 1.94 1.85 1.32 6.07%
  YoY % 548.28% -81.29% -21.32% 1.55% 4.86% 40.15% -
  Horiz. % 142.42% 21.97% 117.42% 149.24% 146.97% 140.15% 100.00%
DPS 1.13 0.51 1.00 1.87 1.17 1.56 0.97 2.58%
  YoY % 121.57% -49.00% -46.52% 59.83% -25.00% 60.82% -
  Horiz. % 116.49% 52.58% 103.09% 192.78% 120.62% 160.82% 100.00%
NAPS 0.1533 0.1378 0.1409 0.1309 0.1159 0.1059 0.0955 8.20%
  YoY % 11.25% -2.20% 7.64% 12.94% 9.44% 10.89% -
  Horiz. % 160.52% 144.29% 147.54% 137.07% 121.36% 110.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.2200 0.2800 0.2700 0.4700 0.4100 0.2400 0.1500 -
P/RPS 1.68 2.16 2.57 4.32 0.64 0.41 0.33 31.14%
  YoY % -22.22% -15.95% -40.51% 575.00% 56.10% 24.24% -
  Horiz. % 509.09% 654.55% 778.79% 1,309.09% 193.94% 124.24% 100.00%
P/EPS 11.97 94.84 18.85 24.02 3.03 1.85 1.62 39.54%
  YoY % -87.38% 403.13% -21.52% 692.74% 63.78% 14.20% -
  Horiz. % 738.89% 5,854.32% 1,163.58% 1,482.72% 187.04% 114.20% 100.00%
EY 8.35 1.05 5.30 4.16 33.02 54.00 61.72 -28.34%
  YoY % 695.24% -80.19% 27.40% -87.40% -38.85% -12.51% -
  Horiz. % 13.53% 1.70% 8.59% 6.74% 53.50% 87.49% 100.00%
DY 5.04 1.85 3.41 3.96 20.05 45.33 45.53 -30.70%
  YoY % 172.43% -45.75% -13.89% -80.25% -55.77% -0.44% -
  Horiz. % 11.07% 4.06% 7.49% 8.70% 44.04% 99.56% 100.00%
P/NAPS 1.47 2.00 2.08 3.62 0.51 0.32 0.22 37.22%
  YoY % -26.50% -3.85% -42.54% 609.80% 59.38% 45.45% -
  Horiz. % 668.18% 909.09% 945.45% 1,645.45% 231.82% 145.45% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 25/02/08 28/02/07 07/03/06 -
Price 0.2200 0.2600 0.2800 0.4700 0.5800 0.2400 0.1500 -
P/RPS 1.68 2.01 2.67 4.32 0.91 0.41 0.33 31.14%
  YoY % -16.42% -24.72% -38.19% 374.73% 121.95% 24.24% -
  Horiz. % 509.09% 609.09% 809.09% 1,309.09% 275.76% 124.24% 100.00%
P/EPS 11.97 88.06 19.55 24.02 4.28 1.85 1.62 39.54%
  YoY % -86.41% 350.43% -18.61% 461.21% 131.35% 14.20% -
  Horiz. % 738.89% 5,435.80% 1,206.79% 1,482.72% 264.20% 114.20% 100.00%
EY 8.35 1.14 5.11 4.16 23.34 54.00 61.72 -28.34%
  YoY % 632.46% -77.69% 22.84% -82.18% -56.78% -12.51% -
  Horiz. % 13.53% 1.85% 8.28% 6.74% 37.82% 87.49% 100.00%
DY 5.04 1.99 3.29 3.96 14.17 45.33 45.53 -30.70%
  YoY % 153.27% -39.51% -16.92% -72.05% -68.74% -0.44% -
  Horiz. % 11.07% 4.37% 7.23% 8.70% 31.12% 99.56% 100.00%
P/NAPS 1.47 1.86 2.15 3.62 0.72 0.32 0.22 37.22%
  YoY % -20.97% -13.49% -40.61% 402.78% 125.00% 45.45% -
  Horiz. % 668.18% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
8. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers