Highlights

[PICORP] YoY TTM Result on 2009-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -28.61%    YoY -     -21.22%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 89,129 87,853 83,951 74,830 72,187 59,958 55,255 8.29%
  YoY % 1.45% 4.65% 12.19% 3.66% 20.40% 8.51% -
  Horiz. % 161.30% 159.00% 151.93% 135.43% 130.64% 108.51% 100.00%
PBT 16,640 24,910 7,244 20,127 24,060 23,702 22,094 -4.61%
  YoY % -33.20% 243.87% -64.01% -16.35% 1.51% 7.28% -
  Horiz. % 75.31% 112.75% 32.79% 91.10% 108.90% 107.28% 100.00%
Tax -7,055 -7,573 -6,679 -6,542 -6,748 -7,383 -6,662 0.96%
  YoY % 6.84% -13.39% -2.09% 3.05% 8.60% -10.82% -
  Horiz. % 105.90% 113.67% 100.26% 98.20% 101.29% 110.82% 100.00%
NP 9,585 17,337 565 13,585 17,312 16,319 15,432 -7.62%
  YoY % -44.71% 2,968.50% -95.84% -21.53% 6.08% 5.75% -
  Horiz. % 62.11% 112.34% 3.66% 88.03% 112.18% 105.75% 100.00%
NP to SH 5,332 12,359 1,912 10,215 12,966 12,744 12,200 -12.87%
  YoY % -56.86% 546.39% -81.28% -21.22% 1.74% 4.46% -
  Horiz. % 43.70% 101.30% 15.67% 83.73% 106.28% 104.46% 100.00%
Tax Rate 42.40 % 30.40 % 92.20 % 32.50 % 28.05 % 31.15 % 30.15 % 5.84%
  YoY % 39.47% -67.03% 183.69% 15.86% -9.95% 3.32% -
  Horiz. % 140.63% 100.83% 305.80% 107.79% 93.03% 103.32% 100.00%
Total Cost 79,544 70,516 83,386 61,245 54,875 43,639 39,823 12.21%
  YoY % 12.80% -15.43% 36.15% 11.61% 25.75% 9.58% -
  Horiz. % 199.74% 177.07% 209.39% 153.79% 137.80% 109.58% 100.00%
Net Worth 99,173 100,875 90,664 92,733 86,159 76,247 69,657 6.06%
  YoY % -1.69% 11.26% -2.23% 7.63% 13.00% 9.46% -
  Horiz. % 142.37% 144.82% 130.16% 133.13% 123.69% 109.46% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 5,024 7,457 3,346 6,568 12,332 7,731 10,233 -11.17%
  YoY % -32.62% 122.86% -49.06% -46.73% 59.51% -24.45% -
  Horiz. % 49.10% 72.87% 32.70% 64.19% 120.51% 75.55% 100.00%
Div Payout % 94.24 % 60.34 % 175.02 % 64.31 % 95.11 % 60.66 % 83.88 % 1.96%
  YoY % 56.18% -65.52% 172.15% -32.38% 56.79% -27.68% -
  Horiz. % 112.35% 71.94% 208.66% 76.67% 113.39% 72.32% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 99,173 100,875 90,664 92,733 86,159 76,247 69,657 6.06%
  YoY % -1.69% 11.26% -2.23% 7.63% 13.00% 9.46% -
  Horiz. % 142.37% 144.82% 130.16% 133.13% 123.69% 109.46% 100.00%
NOSH 661,153 672,500 647,600 713,333 662,769 94,132 94,131 38.35%
  YoY % -1.69% 3.84% -9.21% 7.63% 604.08% 0.00% -
  Horiz. % 702.37% 714.42% 687.97% 757.80% 704.09% 100.00% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.75 % 19.73 % 0.67 % 18.15 % 23.98 % 27.22 % 27.93 % -14.70%
  YoY % -45.51% 2,844.78% -96.31% -24.31% -11.90% -2.54% -
  Horiz. % 38.49% 70.64% 2.40% 64.98% 85.86% 97.46% 100.00%
ROE 5.38 % 12.25 % 2.11 % 11.02 % 15.05 % 16.71 % 17.51 % -17.84%
  YoY % -56.08% 480.57% -80.85% -26.78% -9.93% -4.57% -
  Horiz. % 30.73% 69.96% 12.05% 62.94% 85.95% 95.43% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.48 13.06 12.96 10.49 10.89 63.70 58.70 -21.73%
  YoY % 3.22% 0.77% 23.55% -3.67% -82.90% 8.52% -
  Horiz. % 22.96% 22.25% 22.08% 17.87% 18.55% 108.52% 100.00%
EPS 0.81 1.84 0.30 1.43 1.96 13.54 12.96 -36.98%
  YoY % -55.98% 513.33% -79.02% -27.04% -85.52% 4.48% -
  Horiz. % 6.25% 14.20% 2.31% 11.03% 15.12% 104.48% 100.00%
DPS 0.76 1.11 0.52 0.92 1.86 8.22 10.88 -35.80%
  YoY % -31.53% 113.46% -43.48% -50.54% -77.37% -24.45% -
  Horiz. % 6.99% 10.20% 4.78% 8.46% 17.10% 75.55% 100.00%
NAPS 0.1500 0.1500 0.1400 0.1300 0.1300 0.8100 0.7400 -23.34%
  YoY % 0.00% 7.14% 7.69% 0.00% -83.95% 9.46% -
  Horiz. % 20.27% 20.27% 18.92% 17.57% 17.57% 109.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.55 13.35 12.76 11.37 10.97 9.11 8.40 8.29%
  YoY % 1.50% 4.62% 12.23% 3.65% 20.42% 8.45% -
  Horiz. % 161.31% 158.93% 151.90% 135.36% 130.60% 108.45% 100.00%
EPS 0.81 1.88 0.29 1.55 1.97 1.94 1.85 -12.85%
  YoY % -56.91% 548.28% -81.29% -21.32% 1.55% 4.86% -
  Horiz. % 43.78% 101.62% 15.68% 83.78% 106.49% 104.86% 100.00%
DPS 0.76 1.13 0.51 1.00 1.87 1.17 1.56 -11.29%
  YoY % -32.74% 121.57% -49.00% -46.52% 59.83% -25.00% -
  Horiz. % 48.72% 72.44% 32.69% 64.10% 119.87% 75.00% 100.00%
NAPS 0.1507 0.1533 0.1378 0.1409 0.1309 0.1159 0.1059 6.05%
  YoY % -1.70% 11.25% -2.20% 7.64% 12.94% 9.44% -
  Horiz. % 142.30% 144.76% 130.12% 133.05% 123.61% 109.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.1600 0.2200 0.2800 0.2700 0.4700 0.4100 0.2400 -
P/RPS 1.19 1.68 2.16 2.57 4.32 0.64 0.41 19.41%
  YoY % -29.17% -22.22% -15.95% -40.51% 575.00% 56.10% -
  Horiz. % 290.24% 409.76% 526.83% 626.83% 1,053.66% 156.10% 100.00%
P/EPS 19.84 11.97 94.84 18.85 24.02 3.03 1.85 48.45%
  YoY % 65.75% -87.38% 403.13% -21.52% 692.74% 63.78% -
  Horiz. % 1,072.43% 647.03% 5,126.49% 1,018.92% 1,298.38% 163.78% 100.00%
EY 5.04 8.35 1.05 5.30 4.16 33.02 54.00 -32.63%
  YoY % -39.64% 695.24% -80.19% 27.40% -87.40% -38.85% -
  Horiz. % 9.33% 15.46% 1.94% 9.81% 7.70% 61.15% 100.00%
DY 4.75 5.04 1.85 3.41 3.96 20.05 45.33 -31.31%
  YoY % -5.75% 172.43% -45.75% -13.89% -80.25% -55.77% -
  Horiz. % 10.48% 11.12% 4.08% 7.52% 8.74% 44.23% 100.00%
P/NAPS 1.07 1.47 2.00 2.08 3.62 0.51 0.32 22.26%
  YoY % -27.21% -26.50% -3.85% -42.54% 609.80% 59.38% -
  Horiz. % 334.38% 459.38% 625.00% 650.00% 1,131.25% 159.38% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 25/02/08 28/02/07 -
Price 0.1350 0.2200 0.2600 0.2800 0.4700 0.5800 0.2400 -
P/RPS 1.00 1.68 2.01 2.67 4.32 0.91 0.41 16.01%
  YoY % -40.48% -16.42% -24.72% -38.19% 374.73% 121.95% -
  Horiz. % 243.90% 409.76% 490.24% 651.22% 1,053.66% 221.95% 100.00%
P/EPS 16.74 11.97 88.06 19.55 24.02 4.28 1.85 44.31%
  YoY % 39.85% -86.41% 350.43% -18.61% 461.21% 131.35% -
  Horiz. % 904.86% 647.03% 4,760.00% 1,056.76% 1,298.38% 231.35% 100.00%
EY 5.97 8.35 1.14 5.11 4.16 23.34 54.00 -30.70%
  YoY % -28.50% 632.46% -77.69% 22.84% -82.18% -56.78% -
  Horiz. % 11.06% 15.46% 2.11% 9.46% 7.70% 43.22% 100.00%
DY 5.63 5.04 1.99 3.29 3.96 14.17 45.33 -29.34%
  YoY % 11.71% 153.27% -39.51% -16.92% -72.05% -68.74% -
  Horiz. % 12.42% 11.12% 4.39% 7.26% 8.74% 31.26% 100.00%
P/NAPS 0.90 1.47 1.86 2.15 3.62 0.72 0.32 18.79%
  YoY % -38.78% -20.97% -13.49% -40.61% 402.78% 125.00% -
  Horiz. % 281.25% 459.38% 581.25% 671.88% 1,131.25% 225.00% 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.
 


 

294  363  574  978 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.24-0.03 
 EKOVEST 0.98+0.045 
 EKOVEST-WB 0.495+0.05 
 WCT-WE 0.195+0.035 
 IRIS 0.185+0.01 
 IWCITY 1.20+0.01 
 SAPNRG 0.3350.00 
 BARAKAH 0.10-0.005 
 MALTON 0.67+0.055 
 KNM 0.18+0.005 
Partners & Brokers