Highlights

[PICORP] YoY TTM Result on 2011-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 23-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -25.47%    YoY -     -86.35%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 93,519 88,791 92,099 84,730 75,420 75,114 61,278 7.30%
  YoY % 5.32% -3.59% 8.70% 12.34% 0.41% 22.58% -
  Horiz. % 152.61% 144.90% 150.30% 138.27% 123.08% 122.58% 100.00%
PBT 27,580 18,289 25,505 7,416 20,136 24,874 24,009 2.34%
  YoY % 50.80% -28.29% 243.92% -63.17% -19.05% 3.60% -
  Horiz. % 114.87% 76.18% 106.23% 30.89% 83.87% 103.60% 100.00%
Tax -9,151 -6,509 -7,761 -7,072 -6,529 -6,630 -7,552 3.25%
  YoY % -40.59% 16.13% -9.74% -8.32% 1.52% 12.21% -
  Horiz. % 121.17% 86.19% 102.77% 93.64% 86.45% 87.79% 100.00%
NP 18,429 11,780 17,744 344 13,607 18,244 16,457 1.90%
  YoY % 56.44% -33.61% 5,058.14% -97.47% -25.42% 10.86% -
  Horiz. % 111.98% 71.58% 107.82% 2.09% 82.68% 110.86% 100.00%
NP to SH 12,344 6,218 12,625 1,425 10,443 13,746 12,793 -0.59%
  YoY % 98.52% -50.75% 785.96% -86.35% -24.03% 7.45% -
  Horiz. % 96.49% 48.60% 98.69% 11.14% 81.63% 107.45% 100.00%
Tax Rate 33.18 % 35.59 % 30.43 % 95.36 % 32.42 % 26.65 % 31.45 % 0.90%
  YoY % -6.77% 16.96% -68.09% 194.14% 21.65% -15.26% -
  Horiz. % 105.50% 113.16% 96.76% 303.21% 103.08% 84.74% 100.00%
Total Cost 75,090 77,011 74,355 84,386 61,813 56,870 44,821 8.98%
  YoY % -2.49% 3.57% -11.89% 36.52% 8.69% 26.88% -
  Horiz. % 167.53% 171.82% 165.89% 188.27% 137.91% 126.88% 100.00%
Net Worth 111,552 105,513 98,213 91,564 92,203 84,968 85,083 4.62%
  YoY % 5.72% 7.43% 7.26% -0.69% 8.51% -0.13% -
  Horiz. % 131.11% 124.01% 115.43% 107.62% 108.37% 99.87% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 17,104 5,024 7,457 3,346 6,568 7,619 12,443 5.44%
  YoY % 240.40% -32.62% 122.86% -49.06% -13.79% -38.76% -
  Horiz. % 137.46% 40.38% 59.93% 26.89% 52.79% 61.24% 100.00%
Div Payout % 138.57 % 80.81 % 59.07 % 234.83 % 62.90 % 55.43 % 97.27 % 6.07%
  YoY % 71.48% 36.80% -74.85% 273.34% 13.48% -43.01% -
  Horiz. % 142.46% 83.08% 60.73% 241.42% 64.67% 56.99% 100.00%
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 111,552 105,513 98,213 91,564 92,203 84,968 85,083 4.62%
  YoY % 5.72% 7.43% 7.26% -0.69% 8.51% -0.13% -
  Horiz. % 131.11% 124.01% 115.43% 107.62% 108.37% 99.87% 100.00%
NOSH 656,190 659,459 654,754 654,035 658,593 653,606 654,489 0.04%
  YoY % -0.50% 0.72% 0.11% -0.69% 0.76% -0.13% -
  Horiz. % 100.26% 100.76% 100.04% 99.93% 100.63% 99.87% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 19.71 % 13.27 % 19.27 % 0.41 % 18.04 % 24.29 % 26.86 % -5.03%
  YoY % 48.53% -31.14% 4,600.00% -97.73% -25.73% -9.57% -
  Horiz. % 73.38% 49.40% 71.74% 1.53% 67.16% 90.43% 100.00%
ROE 11.07 % 5.89 % 12.85 % 1.56 % 11.33 % 16.18 % 15.04 % -4.98%
  YoY % 87.95% -54.16% 723.72% -86.23% -29.98% 7.58% -
  Horiz. % 73.60% 39.16% 85.44% 10.37% 75.33% 107.58% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 14.25 13.46 14.07 12.95 11.45 11.49 9.36 7.25%
  YoY % 5.87% -4.34% 8.65% 13.10% -0.35% 22.76% -
  Horiz. % 152.24% 143.80% 150.32% 138.35% 122.33% 122.76% 100.00%
EPS 1.88 0.94 1.93 0.22 1.59 2.10 1.95 -0.61%
  YoY % 100.00% -51.30% 777.27% -86.16% -24.29% 7.69% -
  Horiz. % 96.41% 48.21% 98.97% 11.28% 81.54% 107.69% 100.00%
DPS 2.61 0.76 1.14 0.51 1.00 1.16 1.90 5.43%
  YoY % 243.42% -33.33% 123.53% -49.00% -13.79% -38.95% -
  Horiz. % 137.37% 40.00% 60.00% 26.84% 52.63% 61.05% 100.00%
NAPS 0.1700 0.1600 0.1500 0.1400 0.1400 0.1300 0.1300 4.57%
  YoY % 6.25% 6.67% 7.14% 0.00% 7.69% 0.00% -
  Horiz. % 130.77% 123.08% 115.38% 107.69% 107.69% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 14.21 13.49 14.00 12.88 11.46 11.42 9.31 7.30%
  YoY % 5.34% -3.64% 8.70% 12.39% 0.35% 22.66% -
  Horiz. % 152.63% 144.90% 150.38% 138.35% 123.09% 122.66% 100.00%
EPS 1.88 0.94 1.92 0.22 1.59 2.09 1.94 -0.52%
  YoY % 100.00% -51.04% 772.73% -86.16% -23.92% 7.73% -
  Horiz. % 96.91% 48.45% 98.97% 11.34% 81.96% 107.73% 100.00%
DPS 2.60 0.76 1.13 0.51 1.00 1.16 1.89 5.46%
  YoY % 242.11% -32.74% 121.57% -49.00% -13.79% -38.62% -
  Horiz. % 137.57% 40.21% 59.79% 26.98% 52.91% 61.38% 100.00%
NAPS 0.1695 0.1604 0.1493 0.1392 0.1401 0.1291 0.1293 4.61%
  YoY % 5.67% 7.43% 7.26% -0.64% 8.52% -0.15% -
  Horiz. % 131.09% 124.05% 115.47% 107.66% 108.35% 99.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.2850 0.1450 0.2000 0.2500 0.2800 0.4700 0.5700 -
P/RPS 2.00 1.08 1.42 1.93 2.45 4.09 6.09 -16.93%
  YoY % 85.19% -23.94% -26.42% -21.22% -40.10% -32.84% -
  Horiz. % 32.84% 17.73% 23.32% 31.69% 40.23% 67.16% 100.00%
P/EPS 15.15 15.38 10.37 114.74 17.66 22.35 29.16 -10.33%
  YoY % -1.50% 48.31% -90.96% 549.72% -20.98% -23.35% -
  Horiz. % 51.95% 52.74% 35.56% 393.48% 60.56% 76.65% 100.00%
EY 6.60 6.50 9.64 0.87 5.66 4.47 3.43 11.52%
  YoY % 1.54% -32.57% 1,008.05% -84.63% 26.62% 30.32% -
  Horiz. % 192.42% 189.50% 281.05% 25.36% 165.01% 130.32% 100.00%
DY 9.16 5.24 5.69 2.05 3.56 2.47 3.34 18.30%
  YoY % 74.81% -7.91% 177.56% -42.42% 44.13% -26.05% -
  Horiz. % 274.25% 156.89% 170.36% 61.38% 106.59% 73.95% 100.00%
P/NAPS 1.68 0.91 1.33 1.79 2.00 3.62 4.38 -14.75%
  YoY % 84.62% -31.58% -25.70% -10.50% -44.75% -17.35% -
  Horiz. % 38.36% 20.78% 30.37% 40.87% 45.66% 82.65% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 31/05/13 30/05/12 23/05/11 26/05/10 11/05/09 07/05/08 -
Price 0.2850 0.1600 0.1800 0.2500 0.2500 0.4200 0.6900 -
P/RPS 2.00 1.19 1.28 1.93 2.18 3.65 7.37 -19.53%
  YoY % 68.07% -7.03% -33.68% -11.47% -40.27% -50.47% -
  Horiz. % 27.14% 16.15% 17.37% 26.19% 29.58% 49.53% 100.00%
P/EPS 15.15 16.97 9.34 114.74 15.77 19.97 35.30 -13.14%
  YoY % -10.72% 81.69% -91.86% 627.58% -21.03% -43.43% -
  Horiz. % 42.92% 48.07% 26.46% 325.04% 44.67% 56.57% 100.00%
EY 6.60 5.89 10.71 0.87 6.34 5.01 2.83 15.15%
  YoY % 12.05% -45.00% 1,131.03% -86.28% 26.55% 77.03% -
  Horiz. % 233.22% 208.13% 378.45% 30.74% 224.03% 177.03% 100.00%
DY 9.16 4.75 6.33 2.05 3.99 2.76 2.76 22.12%
  YoY % 92.84% -24.96% 208.78% -48.62% 44.57% 0.00% -
  Horiz. % 331.88% 172.10% 229.35% 74.28% 144.57% 100.00% 100.00%
P/NAPS 1.68 1.00 1.20 1.79 1.79 3.23 5.31 -17.45%
  YoY % 68.00% -16.67% -32.96% 0.00% -44.58% -39.17% -
  Horiz. % 31.64% 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.
 


 

248  304  505  1212 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TDM 0.31+0.005 
 SANICHI 0.045-0.005 
 JAKS 1.33+0.03 
 SAPNRG 0.26-0.005 
 TIGER 0.105-0.005 
 XDL 0.105+0.005 
 HSI-H8F 0.230.00 
 RSAWIT 0.335-0.005 
 HIAPTEK 0.22+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers