Highlights

[PICORP] YoY TTM Result on 2011-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -4.97%    YoY -     546.39%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 83,989 96,807 89,129 87,853 83,951 74,830 72,187 2.55%
  YoY % -13.24% 8.61% 1.45% 4.65% 12.19% 3.66% -
  Horiz. % 116.35% 134.11% 123.47% 121.70% 116.30% 103.66% 100.00%
PBT 22,360 32,926 16,640 24,910 7,244 20,127 24,060 -1.21%
  YoY % -32.09% 97.87% -33.20% 243.87% -64.01% -16.35% -
  Horiz. % 92.93% 136.85% 69.16% 103.53% 30.11% 83.65% 100.00%
Tax -7,624 -9,162 -7,055 -7,573 -6,679 -6,542 -6,748 2.05%
  YoY % 16.79% -29.87% 6.84% -13.39% -2.09% 3.05% -
  Horiz. % 112.98% 135.77% 104.55% 112.23% 98.98% 96.95% 100.00%
NP 14,736 23,764 9,585 17,337 565 13,585 17,312 -2.65%
  YoY % -37.99% 147.93% -44.71% 2,968.50% -95.84% -21.53% -
  Horiz. % 85.12% 137.27% 55.37% 100.14% 3.26% 78.47% 100.00%
NP to SH 9,309 15,846 5,332 12,359 1,912 10,215 12,966 -5.37%
  YoY % -41.25% 197.19% -56.86% 546.39% -81.28% -21.22% -
  Horiz. % 71.80% 122.21% 41.12% 95.32% 14.75% 78.78% 100.00%
Tax Rate 34.10 % 27.83 % 42.40 % 30.40 % 92.20 % 32.50 % 28.05 % 3.31%
  YoY % 22.53% -34.36% 39.47% -67.03% 183.69% 15.86% -
  Horiz. % 121.57% 99.22% 151.16% 108.38% 328.70% 115.86% 100.00%
Total Cost 69,253 73,043 79,544 70,516 83,386 61,245 54,875 3.95%
  YoY % -5.19% -8.17% 12.80% -15.43% 36.15% 11.61% -
  Horiz. % 126.20% 133.11% 144.95% 128.50% 151.96% 111.61% 100.00%
Net Worth 110,603 111,483 99,173 100,875 90,664 92,733 86,159 4.25%
  YoY % -0.79% 12.41% -1.69% 11.26% -2.23% 7.63% -
  Horiz. % 128.37% 129.39% 115.10% 117.08% 105.23% 107.63% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 4,037 17,104 5,024 7,457 3,346 6,568 12,332 -16.97%
  YoY % -76.40% 240.40% -32.62% 122.86% -49.06% -46.73% -
  Horiz. % 32.74% 138.70% 40.75% 60.47% 27.13% 53.27% 100.00%
Div Payout % 43.37 % 107.94 % 94.24 % 60.34 % 175.02 % 64.31 % 95.11 % -12.26%
  YoY % -59.82% 14.54% 56.18% -65.52% 172.15% -32.38% -
  Horiz. % 45.60% 113.49% 99.09% 63.44% 184.02% 67.62% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 110,603 111,483 99,173 100,875 90,664 92,733 86,159 4.25%
  YoY % -0.79% 12.41% -1.69% 11.26% -2.23% 7.63% -
  Horiz. % 128.37% 129.39% 115.10% 117.08% 105.23% 107.63% 100.00%
NOSH 650,606 655,783 661,153 672,500 647,600 713,333 662,769 -0.31%
  YoY % -0.79% -0.81% -1.69% 3.84% -9.21% 7.63% -
  Horiz. % 98.16% 98.95% 99.76% 101.47% 97.71% 107.63% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 17.55 % 24.55 % 10.75 % 19.73 % 0.67 % 18.15 % 23.98 % -5.07%
  YoY % -28.51% 128.37% -45.51% 2,844.78% -96.31% -24.31% -
  Horiz. % 73.19% 102.38% 44.83% 82.28% 2.79% 75.69% 100.00%
ROE 8.42 % 14.21 % 5.38 % 12.25 % 2.11 % 11.02 % 15.05 % -9.22%
  YoY % -40.75% 164.13% -56.08% 480.57% -80.85% -26.78% -
  Horiz. % 55.95% 94.42% 35.75% 81.40% 14.02% 73.22% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 12.91 14.76 13.48 13.06 12.96 10.49 10.89 2.88%
  YoY % -12.53% 9.50% 3.22% 0.77% 23.55% -3.67% -
  Horiz. % 118.55% 135.54% 123.78% 119.93% 119.01% 96.33% 100.00%
EPS 1.43 2.42 0.81 1.84 0.30 1.43 1.96 -5.12%
  YoY % -40.91% 198.77% -55.98% 513.33% -79.02% -27.04% -
  Horiz. % 72.96% 123.47% 41.33% 93.88% 15.31% 72.96% 100.00%
DPS 0.61 2.61 0.76 1.11 0.52 0.92 1.86 -16.95%
  YoY % -76.63% 243.42% -31.53% 113.46% -43.48% -50.54% -
  Horiz. % 32.80% 140.32% 40.86% 59.68% 27.96% 49.46% 100.00%
NAPS 0.1700 0.1700 0.1500 0.1500 0.1400 0.1300 0.1300 4.57%
  YoY % 0.00% 13.33% 0.00% 7.14% 7.69% 0.00% -
  Horiz. % 130.77% 130.77% 115.38% 115.38% 107.69% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 12.76 14.71 13.55 13.35 12.76 11.37 10.97 2.55%
  YoY % -13.26% 8.56% 1.50% 4.62% 12.23% 3.65% -
  Horiz. % 116.32% 134.09% 123.52% 121.70% 116.32% 103.65% 100.00%
EPS 1.41 2.41 0.81 1.88 0.29 1.55 1.97 -5.42%
  YoY % -41.49% 197.53% -56.91% 548.28% -81.29% -21.32% -
  Horiz. % 71.57% 122.34% 41.12% 95.43% 14.72% 78.68% 100.00%
DPS 0.61 2.60 0.76 1.13 0.51 1.00 1.87 -17.02%
  YoY % -76.54% 242.11% -32.74% 121.57% -49.00% -46.52% -
  Horiz. % 32.62% 139.04% 40.64% 60.43% 27.27% 53.48% 100.00%
NAPS 0.1681 0.1694 0.1507 0.1533 0.1378 0.1409 0.1309 4.25%
  YoY % -0.77% 12.41% -1.70% 11.25% -2.20% 7.64% -
  Horiz. % 128.42% 129.41% 115.13% 117.11% 105.27% 107.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.2050 0.1700 0.1600 0.2200 0.2800 0.2700 0.4700 -
P/RPS 1.59 1.15 1.19 1.68 2.16 2.57 4.32 -15.34%
  YoY % 38.26% -3.36% -29.17% -22.22% -15.95% -40.51% -
  Horiz. % 36.81% 26.62% 27.55% 38.89% 50.00% 59.49% 100.00%
P/EPS 14.33 7.04 19.84 11.97 94.84 18.85 24.02 -8.25%
  YoY % 103.55% -64.52% 65.75% -87.38% 403.13% -21.52% -
  Horiz. % 59.66% 29.31% 82.60% 49.83% 394.84% 78.48% 100.00%
EY 6.98 14.21 5.04 8.35 1.05 5.30 4.16 9.00%
  YoY % -50.88% 181.94% -39.64% 695.24% -80.19% 27.40% -
  Horiz. % 167.79% 341.59% 121.15% 200.72% 25.24% 127.40% 100.00%
DY 2.98 15.35 4.75 5.04 1.85 3.41 3.96 -4.63%
  YoY % -80.59% 223.16% -5.75% 172.43% -45.75% -13.89% -
  Horiz. % 75.25% 387.63% 119.95% 127.27% 46.72% 86.11% 100.00%
P/NAPS 1.21 1.00 1.07 1.47 2.00 2.08 3.62 -16.69%
  YoY % 21.00% -6.54% -27.21% -26.50% -3.85% -42.54% -
  Horiz. % 33.43% 27.62% 29.56% 40.61% 55.25% 57.46% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.2100 0.2150 0.1350 0.2200 0.2600 0.2800 0.4700 -
P/RPS 1.63 1.46 1.00 1.68 2.01 2.67 4.32 -14.99%
  YoY % 11.64% 46.00% -40.48% -16.42% -24.72% -38.19% -
  Horiz. % 37.73% 33.80% 23.15% 38.89% 46.53% 61.81% 100.00%
P/EPS 14.68 8.90 16.74 11.97 88.06 19.55 24.02 -7.88%
  YoY % 64.94% -46.83% 39.85% -86.41% 350.43% -18.61% -
  Horiz. % 61.12% 37.05% 69.69% 49.83% 366.61% 81.39% 100.00%
EY 6.81 11.24 5.97 8.35 1.14 5.11 4.16 8.56%
  YoY % -39.41% 88.27% -28.50% 632.46% -77.69% 22.84% -
  Horiz. % 163.70% 270.19% 143.51% 200.72% 27.40% 122.84% 100.00%
DY 2.90 12.14 5.63 5.04 1.99 3.29 3.96 -5.06%
  YoY % -76.11% 115.63% 11.71% 153.27% -39.51% -16.92% -
  Horiz. % 73.23% 306.57% 142.17% 127.27% 50.25% 83.08% 100.00%
P/NAPS 1.24 1.26 0.90 1.47 1.86 2.15 3.62 -16.35%
  YoY % -1.59% 40.00% -38.78% -20.97% -13.49% -40.61% -
  Horiz. % 34.25% 34.81% 24.86% 40.61% 51.38% 59.39% 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.
 


 

1993 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.830.00 
 KOTRA 2.060.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.050.00 
 WILLOW 0.450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.230.00 
 3A 0.7950.00 
Partners & Brokers