Highlights

[PICORP] YoY TTM Result on 2010-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     2.23%    YoY -     -24.03%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 88,791 92,099 84,730 75,420 75,114 61,278 56,342 7.87%
  YoY % -3.59% 8.70% 12.34% 0.41% 22.58% 8.76% -
  Horiz. % 157.59% 163.46% 150.39% 133.86% 133.32% 108.76% 100.00%
PBT 18,289 25,505 7,416 20,136 24,874 24,009 22,414 -3.33%
  YoY % -28.29% 243.92% -63.17% -19.05% 3.60% 7.12% -
  Horiz. % 81.60% 113.79% 33.09% 89.84% 110.98% 107.12% 100.00%
Tax -6,509 -7,761 -7,072 -6,529 -6,630 -7,552 -6,620 -0.28%
  YoY % 16.13% -9.74% -8.32% 1.52% 12.21% -14.08% -
  Horiz. % 98.32% 117.24% 106.83% 98.63% 100.15% 114.08% 100.00%
NP 11,780 17,744 344 13,607 18,244 16,457 15,794 -4.77%
  YoY % -33.61% 5,058.14% -97.47% -25.42% 10.86% 4.20% -
  Horiz. % 74.59% 112.35% 2.18% 86.15% 115.51% 104.20% 100.00%
NP to SH 6,218 12,625 1,425 10,443 13,746 12,793 12,442 -10.91%
  YoY % -50.75% 785.96% -86.35% -24.03% 7.45% 2.82% -
  Horiz. % 49.98% 101.47% 11.45% 83.93% 110.48% 102.82% 100.00%
Tax Rate 35.59 % 30.43 % 95.36 % 32.42 % 26.65 % 31.45 % 29.54 % 3.15%
  YoY % 16.96% -68.09% 194.14% 21.65% -15.26% 6.47% -
  Horiz. % 120.48% 103.01% 322.82% 109.75% 90.22% 106.47% 100.00%
Total Cost 77,011 74,355 84,386 61,813 56,870 44,821 40,548 11.27%
  YoY % 3.57% -11.89% 36.52% 8.69% 26.88% 10.54% -
  Horiz. % 189.93% 183.38% 208.11% 152.44% 140.25% 110.54% 100.00%
Net Worth 105,513 98,213 91,564 92,203 84,968 85,083 0 -
  YoY % 7.43% 7.26% -0.69% 8.51% -0.13% 0.00% -
  Horiz. % 124.01% 115.43% 107.62% 108.37% 99.87% 100.00% -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 5,024 7,457 3,346 6,568 7,619 12,443 14,171 -15.86%
  YoY % -32.62% 122.86% -49.06% -13.79% -38.76% -12.19% -
  Horiz. % 35.46% 52.62% 23.61% 46.35% 53.77% 87.81% 100.00%
Div Payout % 80.81 % 59.07 % 234.83 % 62.90 % 55.43 % 97.27 % 113.90 % -5.55%
  YoY % 36.80% -74.85% 273.34% 13.48% -43.01% -14.60% -
  Horiz. % 70.95% 51.86% 206.17% 55.22% 48.67% 85.40% 100.00%
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 105,513 98,213 91,564 92,203 84,968 85,083 0 -
  YoY % 7.43% 7.26% -0.69% 8.51% -0.13% 0.00% -
  Horiz. % 124.01% 115.43% 107.62% 108.37% 99.87% 100.00% -
NOSH 659,459 654,754 654,035 658,593 653,606 654,489 93,988 38.32%
  YoY % 0.72% 0.11% -0.69% 0.76% -0.13% 596.35% -
  Horiz. % 701.64% 696.64% 695.87% 700.72% 695.41% 696.35% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.27 % 19.27 % 0.41 % 18.04 % 24.29 % 26.86 % 28.03 % -11.71%
  YoY % -31.14% 4,600.00% -97.73% -25.73% -9.57% -4.17% -
  Horiz. % 47.34% 68.75% 1.46% 64.36% 86.66% 95.83% 100.00%
ROE 5.89 % 12.85 % 1.56 % 11.33 % 16.18 % 15.04 % - % -
  YoY % -54.16% 723.72% -86.23% -29.98% 7.58% 0.00% -
  Horiz. % 39.16% 85.44% 10.37% 75.33% 107.58% 100.00% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 13.46 14.07 12.95 11.45 11.49 9.36 59.95 -22.02%
  YoY % -4.34% 8.65% 13.10% -0.35% 22.76% -84.39% -
  Horiz. % 22.45% 23.47% 21.60% 19.10% 19.17% 15.61% 100.00%
EPS 0.94 1.93 0.22 1.59 2.10 1.95 13.24 -35.63%
  YoY % -51.30% 777.27% -86.16% -24.29% 7.69% -85.27% -
  Horiz. % 7.10% 14.58% 1.66% 12.01% 15.86% 14.73% 100.00%
DPS 0.76 1.14 0.51 1.00 1.16 1.90 15.07 -39.19%
  YoY % -33.33% 123.53% -49.00% -13.79% -38.95% -87.39% -
  Horiz. % 5.04% 7.56% 3.38% 6.64% 7.70% 12.61% 100.00%
NAPS 0.1600 0.1500 0.1400 0.1400 0.1300 0.1300 0.0000 -
  YoY % 6.67% 7.14% 0.00% 7.69% 0.00% 0.00% -
  Horiz. % 123.08% 115.38% 107.69% 107.69% 100.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 13.49 14.00 12.88 11.46 11.42 9.31 8.56 7.87%
  YoY % -3.64% 8.70% 12.39% 0.35% 22.66% 8.76% -
  Horiz. % 157.59% 163.55% 150.47% 133.88% 133.41% 108.76% 100.00%
EPS 0.94 1.92 0.22 1.59 2.09 1.94 1.89 -10.98%
  YoY % -51.04% 772.73% -86.16% -23.92% 7.73% 2.65% -
  Horiz. % 49.74% 101.59% 11.64% 84.13% 110.58% 102.65% 100.00%
DPS 0.76 1.13 0.51 1.00 1.16 1.89 2.15 -15.90%
  YoY % -32.74% 121.57% -49.00% -13.79% -38.62% -12.09% -
  Horiz. % 35.35% 52.56% 23.72% 46.51% 53.95% 87.91% 100.00%
NAPS 0.1604 0.1493 0.1392 0.1401 0.1291 0.1293 0.0000 -
  YoY % 7.43% 7.26% -0.64% 8.52% -0.15% 0.00% -
  Horiz. % 124.05% 115.47% 107.66% 108.35% 99.85% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.1450 0.2000 0.2500 0.2800 0.4700 0.5700 0.2500 -
P/RPS 1.08 1.42 1.93 2.45 4.09 6.09 0.42 17.03%
  YoY % -23.94% -26.42% -21.22% -40.10% -32.84% 1,350.00% -
  Horiz. % 257.14% 338.10% 459.52% 583.33% 973.81% 1,450.00% 100.00%
P/EPS 15.38 10.37 114.74 17.66 22.35 29.16 1.89 41.78%
  YoY % 48.31% -90.96% 549.72% -20.98% -23.35% 1,442.86% -
  Horiz. % 813.76% 548.68% 6,070.90% 934.39% 1,182.54% 1,542.86% 100.00%
EY 6.50 9.64 0.87 5.66 4.47 3.43 52.95 -29.48%
  YoY % -32.57% 1,008.05% -84.63% 26.62% 30.32% -93.52% -
  Horiz. % 12.28% 18.21% 1.64% 10.69% 8.44% 6.48% 100.00%
DY 5.24 5.69 2.05 3.56 2.47 3.34 60.28 -33.42%
  YoY % -7.91% 177.56% -42.42% 44.13% -26.05% -94.46% -
  Horiz. % 8.69% 9.44% 3.40% 5.91% 4.10% 5.54% 100.00%
P/NAPS 0.91 1.33 1.79 2.00 3.62 4.38 0.00 -
  YoY % -31.58% -25.70% -10.50% -44.75% -17.35% 0.00% -
  Horiz. % 20.78% 30.37% 40.87% 45.66% 82.65% 100.00% -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 30/05/12 23/05/11 26/05/10 11/05/09 07/05/08 08/05/07 -
Price 0.1600 0.1800 0.2500 0.2500 0.4200 0.6900 0.2400 -
P/RPS 1.19 1.28 1.93 2.18 3.65 7.37 0.40 19.91%
  YoY % -7.03% -33.68% -11.47% -40.27% -50.47% 1,742.50% -
  Horiz. % 297.50% 320.00% 482.50% 545.00% 912.50% 1,842.50% 100.00%
P/EPS 16.97 9.34 114.74 15.77 19.97 35.30 1.81 45.16%
  YoY % 81.69% -91.86% 627.58% -21.03% -43.43% 1,850.28% -
  Horiz. % 937.57% 516.02% 6,339.23% 871.27% 1,103.31% 1,950.28% 100.00%
EY 5.89 10.71 0.87 6.34 5.01 2.83 55.16 -31.10%
  YoY % -45.00% 1,131.03% -86.28% 26.55% 77.03% -94.87% -
  Horiz. % 10.68% 19.42% 1.58% 11.49% 9.08% 5.13% 100.00%
DY 4.75 6.33 2.05 3.99 2.76 2.76 62.79 -34.94%
  YoY % -24.96% 208.78% -48.62% 44.57% 0.00% -95.60% -
  Horiz. % 7.56% 10.08% 3.26% 6.35% 4.40% 4.40% 100.00%
P/NAPS 1.00 1.20 1.79 1.79 3.23 5.31 0.00 -
  YoY % -16.67% -32.96% 0.00% -44.58% -39.17% 0.00% -
  Horiz. % 18.83% 22.60% 33.71% 33.71% 60.83% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers