Highlights

[PICORP] YoY TTM Result on 2013-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     17.61%    YoY -     197.19%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 87,402 80,529 83,989 96,807 89,129 87,853 83,951 0.67%
  YoY % 8.53% -4.12% -13.24% 8.61% 1.45% 4.65% -
  Horiz. % 104.11% 95.92% 100.05% 115.31% 106.17% 104.65% 100.00%
PBT 6,287 12,861 22,360 32,926 16,640 24,910 7,244 -2.33%
  YoY % -51.12% -42.48% -32.09% 97.87% -33.20% 243.87% -
  Horiz. % 86.79% 177.54% 308.67% 454.53% 229.71% 343.87% 100.00%
Tax -8,460 -13,867 -7,624 -9,162 -7,055 -7,573 -6,679 4.01%
  YoY % 38.99% -81.89% 16.79% -29.87% 6.84% -13.39% -
  Horiz. % 126.67% 207.62% 114.15% 137.18% 105.63% 113.39% 100.00%
NP -2,173 -1,006 14,736 23,764 9,585 17,337 565 -
  YoY % -116.00% -106.83% -37.99% 147.93% -44.71% 2,968.50% -
  Horiz. % -384.60% -178.05% 2,608.14% 4,206.02% 1,696.46% 3,068.50% 100.00%
NP to SH -7,405 -5,212 9,309 15,846 5,332 12,359 1,912 -
  YoY % -42.08% -155.99% -41.25% 197.19% -56.86% 546.39% -
  Horiz. % -387.29% -272.59% 486.87% 828.77% 278.87% 646.39% 100.00%
Tax Rate 134.56 % 107.82 % 34.10 % 27.83 % 42.40 % 30.40 % 92.20 % 6.50%
  YoY % 24.80% 216.19% 22.53% -34.36% 39.47% -67.03% -
  Horiz. % 145.94% 116.94% 36.98% 30.18% 45.99% 32.97% 100.00%
Total Cost 89,575 81,535 69,253 73,043 79,544 70,516 83,386 1.20%
  YoY % 9.86% 17.73% -5.19% -8.17% 12.80% -15.43% -
  Horiz. % 107.42% 97.78% 83.05% 87.60% 95.39% 84.57% 100.00%
Net Worth 85,381 99,000 110,603 111,483 99,173 100,875 90,664 -0.99%
  YoY % -13.76% -10.49% -0.79% 12.41% -1.69% 11.26% -
  Horiz. % 94.17% 109.19% 121.99% 122.96% 109.39% 111.26% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 5,588 4,035 4,037 17,104 5,024 7,457 3,346 8.91%
  YoY % 38.49% -0.05% -76.40% 240.40% -32.62% 122.86% -
  Horiz. % 167.00% 120.59% 120.65% 511.15% 150.16% 222.86% 100.00%
Div Payout % - % - % 43.37 % 107.94 % 94.24 % 60.34 % 175.02 % -
  YoY % 0.00% 0.00% -59.82% 14.54% 56.18% -65.52% -
  Horiz. % 0.00% 0.00% 24.78% 61.67% 53.85% 34.48% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 85,381 99,000 110,603 111,483 99,173 100,875 90,664 -0.99%
  YoY % -13.76% -10.49% -0.79% 12.41% -1.69% 11.26% -
  Horiz. % 94.17% 109.19% 121.99% 122.96% 109.39% 111.26% 100.00%
NOSH 656,780 659,999 650,606 655,783 661,153 672,500 647,600 0.23%
  YoY % -0.49% 1.44% -0.79% -0.81% -1.69% 3.84% -
  Horiz. % 101.42% 101.91% 100.46% 101.26% 102.09% 103.84% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -2.49 % -1.25 % 17.55 % 24.55 % 10.75 % 19.73 % 0.67 % -
  YoY % -99.20% -107.12% -28.51% 128.37% -45.51% 2,844.78% -
  Horiz. % -371.64% -186.57% 2,619.40% 3,664.18% 1,604.48% 2,944.78% 100.00%
ROE -8.67 % -5.26 % 8.42 % 14.21 % 5.38 % 12.25 % 2.11 % -
  YoY % -64.83% -162.47% -40.75% 164.13% -56.08% 480.57% -
  Horiz. % -410.90% -249.29% 399.05% 673.46% 254.98% 580.57% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 13.31 12.20 12.91 14.76 13.48 13.06 12.96 0.44%
  YoY % 9.10% -5.50% -12.53% 9.50% 3.22% 0.77% -
  Horiz. % 102.70% 94.14% 99.61% 113.89% 104.01% 100.77% 100.00%
EPS -1.13 -0.79 1.43 2.42 0.81 1.84 0.30 -
  YoY % -43.04% -155.24% -40.91% 198.77% -55.98% 513.33% -
  Horiz. % -376.67% -263.33% 476.67% 806.67% 270.00% 613.33% 100.00%
DPS 0.85 0.61 0.61 2.61 0.76 1.11 0.52 8.53%
  YoY % 39.34% 0.00% -76.63% 243.42% -31.53% 113.46% -
  Horiz. % 163.46% 117.31% 117.31% 501.92% 146.15% 213.46% 100.00%
NAPS 0.1300 0.1500 0.1700 0.1700 0.1500 0.1500 0.1400 -1.23%
  YoY % -13.33% -11.76% 0.00% 13.33% 0.00% 7.14% -
  Horiz. % 92.86% 107.14% 121.43% 121.43% 107.14% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 13.28 12.24 12.76 14.71 13.55 13.35 12.76 0.67%
  YoY % 8.50% -4.08% -13.26% 8.56% 1.50% 4.62% -
  Horiz. % 104.08% 95.92% 100.00% 115.28% 106.19% 104.62% 100.00%
EPS -1.13 -0.79 1.41 2.41 0.81 1.88 0.29 -
  YoY % -43.04% -156.03% -41.49% 197.53% -56.91% 548.28% -
  Horiz. % -389.66% -272.41% 486.21% 831.03% 279.31% 648.28% 100.00%
DPS 0.85 0.61 0.61 2.60 0.76 1.13 0.51 8.88%
  YoY % 39.34% 0.00% -76.54% 242.11% -32.74% 121.57% -
  Horiz. % 166.67% 119.61% 119.61% 509.80% 149.02% 221.57% 100.00%
NAPS 0.1298 0.1505 0.1681 0.1694 0.1507 0.1533 0.1378 -0.99%
  YoY % -13.75% -10.47% -0.77% 12.41% -1.70% 11.25% -
  Horiz. % 94.19% 109.22% 121.99% 122.93% 109.36% 111.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.1400 0.1900 0.2050 0.1700 0.1600 0.2200 0.2800 -
P/RPS 1.05 1.56 1.59 1.15 1.19 1.68 2.16 -11.32%
  YoY % -32.69% -1.89% 38.26% -3.36% -29.17% -22.22% -
  Horiz. % 48.61% 72.22% 73.61% 53.24% 55.09% 77.78% 100.00%
P/EPS -12.42 -24.06 14.33 7.04 19.84 11.97 94.84 -
  YoY % 48.38% -267.90% 103.55% -64.52% 65.75% -87.38% -
  Horiz. % -13.10% -25.37% 15.11% 7.42% 20.92% 12.62% 100.00%
EY -8.05 -4.16 6.98 14.21 5.04 8.35 1.05 -
  YoY % -93.51% -159.60% -50.88% 181.94% -39.64% 695.24% -
  Horiz. % -766.67% -396.19% 664.76% 1,353.33% 480.00% 795.24% 100.00%
DY 6.08 3.21 2.98 15.35 4.75 5.04 1.85 21.91%
  YoY % 89.41% 7.72% -80.59% 223.16% -5.75% 172.43% -
  Horiz. % 328.65% 173.51% 161.08% 829.73% 256.76% 272.43% 100.00%
P/NAPS 1.08 1.27 1.21 1.00 1.07 1.47 2.00 -9.75%
  YoY % -14.96% 4.96% 21.00% -6.54% -27.21% -26.50% -
  Horiz. % 54.00% 63.50% 60.50% 50.00% 53.50% 73.50% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 02/03/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.1700 0.1800 0.2100 0.2150 0.1350 0.2200 0.2600 -
P/RPS 1.28 1.48 1.63 1.46 1.00 1.68 2.01 -7.24%
  YoY % -13.51% -9.20% 11.64% 46.00% -40.48% -16.42% -
  Horiz. % 63.68% 73.63% 81.09% 72.64% 49.75% 83.58% 100.00%
P/EPS -15.08 -22.79 14.68 8.90 16.74 11.97 88.06 -
  YoY % 33.83% -255.25% 64.94% -46.83% 39.85% -86.41% -
  Horiz. % -17.12% -25.88% 16.67% 10.11% 19.01% 13.59% 100.00%
EY -6.63 -4.39 6.81 11.24 5.97 8.35 1.14 -
  YoY % -51.03% -164.46% -39.41% 88.27% -28.50% 632.46% -
  Horiz. % -581.58% -385.09% 597.37% 985.96% 523.68% 732.46% 100.00%
DY 5.01 3.39 2.90 12.14 5.63 5.04 1.99 16.62%
  YoY % 47.79% 16.90% -76.11% 115.63% 11.71% 153.27% -
  Horiz. % 251.76% 170.35% 145.73% 610.05% 282.91% 253.27% 100.00%
P/NAPS 1.31 1.20 1.24 1.26 0.90 1.47 1.86 -5.67%
  YoY % 9.17% -3.23% -1.59% 40.00% -38.78% -20.97% -
  Horiz. % 70.43% 64.52% 66.67% 67.74% 48.39% 79.03% 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.
 


 

145  180  460  1428 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.19+0.005 
 DAYANG 1.41+0.07 
 MRCB 0.865+0.025 
 SAPNRG-WA 0.130.00 
 MTRONIC-OR 0.0050.00 
 PERDANA 0.415+0.01 
 BJCORP 0.255-0.015 
 MYEG 1.39-0.01 
 IRIS 0.155+0.005 
 HSI-C5A 0.285+0.015 
Partners & Brokers