Highlights

[PICORP] YoY TTM Result on 2010-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     322.58%    YoY -     -81.28%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 96,807 89,129 87,853 83,951 74,830 72,187 59,958 8.30%
  YoY % 8.61% 1.45% 4.65% 12.19% 3.66% 20.40% -
  Horiz. % 161.46% 148.65% 146.52% 140.02% 124.80% 120.40% 100.00%
PBT 32,926 16,640 24,910 7,244 20,127 24,060 23,702 5.63%
  YoY % 97.87% -33.20% 243.87% -64.01% -16.35% 1.51% -
  Horiz. % 138.92% 70.21% 105.10% 30.56% 84.92% 101.51% 100.00%
Tax -9,162 -7,055 -7,573 -6,679 -6,542 -6,748 -7,383 3.66%
  YoY % -29.87% 6.84% -13.39% -2.09% 3.05% 8.60% -
  Horiz. % 124.10% 95.56% 102.57% 90.46% 88.61% 91.40% 100.00%
NP 23,764 9,585 17,337 565 13,585 17,312 16,319 6.46%
  YoY % 147.93% -44.71% 2,968.50% -95.84% -21.53% 6.08% -
  Horiz. % 145.62% 58.74% 106.24% 3.46% 83.25% 106.08% 100.00%
NP to SH 15,846 5,332 12,359 1,912 10,215 12,966 12,744 3.69%
  YoY % 197.19% -56.86% 546.39% -81.28% -21.22% 1.74% -
  Horiz. % 124.34% 41.84% 96.98% 15.00% 80.16% 101.74% 100.00%
Tax Rate 27.83 % 42.40 % 30.40 % 92.20 % 32.50 % 28.05 % 31.15 % -1.86%
  YoY % -34.36% 39.47% -67.03% 183.69% 15.86% -9.95% -
  Horiz. % 89.34% 136.12% 97.59% 295.99% 104.33% 90.05% 100.00%
Total Cost 73,043 79,544 70,516 83,386 61,245 54,875 43,639 8.96%
  YoY % -8.17% 12.80% -15.43% 36.15% 11.61% 25.75% -
  Horiz. % 167.38% 182.28% 161.59% 191.08% 140.34% 125.75% 100.00%
Net Worth 111,483 99,173 100,875 90,664 92,733 86,159 76,247 6.53%
  YoY % 12.41% -1.69% 11.26% -2.23% 7.63% 13.00% -
  Horiz. % 146.21% 130.07% 132.30% 118.91% 121.62% 113.00% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 17,104 5,024 7,457 3,346 6,568 12,332 7,731 14.14%
  YoY % 240.40% -32.62% 122.86% -49.06% -46.73% 59.51% -
  Horiz. % 221.24% 64.99% 96.46% 43.28% 84.97% 159.51% 100.00%
Div Payout % 107.94 % 94.24 % 60.34 % 175.02 % 64.31 % 95.11 % 60.66 % 10.07%
  YoY % 14.54% 56.18% -65.52% 172.15% -32.38% 56.79% -
  Horiz. % 177.94% 155.36% 99.47% 288.53% 106.02% 156.79% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 111,483 99,173 100,875 90,664 92,733 86,159 76,247 6.53%
  YoY % 12.41% -1.69% 11.26% -2.23% 7.63% 13.00% -
  Horiz. % 146.21% 130.07% 132.30% 118.91% 121.62% 113.00% 100.00%
NOSH 655,783 661,153 672,500 647,600 713,333 662,769 94,132 38.16%
  YoY % -0.81% -1.69% 3.84% -9.21% 7.63% 604.08% -
  Horiz. % 696.66% 702.37% 714.42% 687.97% 757.80% 704.08% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 24.55 % 10.75 % 19.73 % 0.67 % 18.15 % 23.98 % 27.22 % -1.70%
  YoY % 128.37% -45.51% 2,844.78% -96.31% -24.31% -11.90% -
  Horiz. % 90.19% 39.49% 72.48% 2.46% 66.68% 88.10% 100.00%
ROE 14.21 % 5.38 % 12.25 % 2.11 % 11.02 % 15.05 % 16.71 % -2.66%
  YoY % 164.13% -56.08% 480.57% -80.85% -26.78% -9.93% -
  Horiz. % 85.04% 32.20% 73.31% 12.63% 65.95% 90.07% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 14.76 13.48 13.06 12.96 10.49 10.89 63.70 -21.61%
  YoY % 9.50% 3.22% 0.77% 23.55% -3.67% -82.90% -
  Horiz. % 23.17% 21.16% 20.50% 20.35% 16.47% 17.10% 100.00%
EPS 2.42 0.81 1.84 0.30 1.43 1.96 13.54 -24.93%
  YoY % 198.77% -55.98% 513.33% -79.02% -27.04% -85.52% -
  Horiz. % 17.87% 5.98% 13.59% 2.22% 10.56% 14.48% 100.00%
DPS 2.61 0.76 1.11 0.52 0.92 1.86 8.22 -17.39%
  YoY % 243.42% -31.53% 113.46% -43.48% -50.54% -77.37% -
  Horiz. % 31.75% 9.25% 13.50% 6.33% 11.19% 22.63% 100.00%
NAPS 0.1700 0.1500 0.1500 0.1400 0.1300 0.1300 0.8100 -22.89%
  YoY % 13.33% 0.00% 7.14% 7.69% 0.00% -83.95% -
  Horiz. % 20.99% 18.52% 18.52% 17.28% 16.05% 16.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 14.71 13.55 13.35 12.76 11.37 10.97 9.11 8.31%
  YoY % 8.56% 1.50% 4.62% 12.23% 3.65% 20.42% -
  Horiz. % 161.47% 148.74% 146.54% 140.07% 124.81% 120.42% 100.00%
EPS 2.41 0.81 1.88 0.29 1.55 1.97 1.94 3.68%
  YoY % 197.53% -56.91% 548.28% -81.29% -21.32% 1.55% -
  Horiz. % 124.23% 41.75% 96.91% 14.95% 79.90% 101.55% 100.00%
DPS 2.60 0.76 1.13 0.51 1.00 1.87 1.17 14.22%
  YoY % 242.11% -32.74% 121.57% -49.00% -46.52% 59.83% -
  Horiz. % 222.22% 64.96% 96.58% 43.59% 85.47% 159.83% 100.00%
NAPS 0.1694 0.1507 0.1533 0.1378 0.1409 0.1309 0.1159 6.52%
  YoY % 12.41% -1.70% 11.25% -2.20% 7.64% 12.94% -
  Horiz. % 146.16% 130.03% 132.27% 118.90% 121.57% 112.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.1700 0.1600 0.2200 0.2800 0.2700 0.4700 0.4100 -
P/RPS 1.15 1.19 1.68 2.16 2.57 4.32 0.64 10.25%
  YoY % -3.36% -29.17% -22.22% -15.95% -40.51% 575.00% -
  Horiz. % 179.69% 185.94% 262.50% 337.50% 401.56% 675.00% 100.00%
P/EPS 7.04 19.84 11.97 94.84 18.85 24.02 3.03 15.07%
  YoY % -64.52% 65.75% -87.38% 403.13% -21.52% 692.74% -
  Horiz. % 232.34% 654.79% 395.05% 3,130.03% 622.11% 792.74% 100.00%
EY 14.21 5.04 8.35 1.05 5.30 4.16 33.02 -13.10%
  YoY % 181.94% -39.64% 695.24% -80.19% 27.40% -87.40% -
  Horiz. % 43.03% 15.26% 25.29% 3.18% 16.05% 12.60% 100.00%
DY 15.35 4.75 5.04 1.85 3.41 3.96 20.05 -4.35%
  YoY % 223.16% -5.75% 172.43% -45.75% -13.89% -80.25% -
  Horiz. % 76.56% 23.69% 25.14% 9.23% 17.01% 19.75% 100.00%
P/NAPS 1.00 1.07 1.47 2.00 2.08 3.62 0.51 11.86%
  YoY % -6.54% -27.21% -26.50% -3.85% -42.54% 609.80% -
  Horiz. % 196.08% 209.80% 288.24% 392.16% 407.84% 709.80% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 25/02/08 -
Price 0.2150 0.1350 0.2200 0.2600 0.2800 0.4700 0.5800 -
P/RPS 1.46 1.00 1.68 2.01 2.67 4.32 0.91 8.19%
  YoY % 46.00% -40.48% -16.42% -24.72% -38.19% 374.73% -
  Horiz. % 160.44% 109.89% 184.62% 220.88% 293.41% 474.73% 100.00%
P/EPS 8.90 16.74 11.97 88.06 19.55 24.02 4.28 12.96%
  YoY % -46.83% 39.85% -86.41% 350.43% -18.61% 461.21% -
  Horiz. % 207.94% 391.12% 279.67% 2,057.48% 456.78% 561.21% 100.00%
EY 11.24 5.97 8.35 1.14 5.11 4.16 23.34 -11.46%
  YoY % 88.27% -28.50% 632.46% -77.69% 22.84% -82.18% -
  Horiz. % 48.16% 25.58% 35.78% 4.88% 21.89% 17.82% 100.00%
DY 12.14 5.63 5.04 1.99 3.29 3.96 14.17 -2.54%
  YoY % 115.63% 11.71% 153.27% -39.51% -16.92% -72.05% -
  Horiz. % 85.67% 39.73% 35.57% 14.04% 23.22% 27.95% 100.00%
P/NAPS 1.26 0.90 1.47 1.86 2.15 3.62 0.72 9.77%
  YoY % 40.00% -38.78% -20.97% -13.49% -40.61% 402.78% -
  Horiz. % 175.00% 125.00% 204.17% 258.33% 298.61% 502.78% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers