Highlights

[PICORP] YoY TTM Result on 2013-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     16.62%    YoY -     -50.75%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 80,658 84,100 93,519 88,791 92,099 84,730 75,420 1.12%
  YoY % -4.09% -10.07% 5.32% -3.59% 8.70% 12.34% -
  Horiz. % 106.95% 111.51% 124.00% 117.73% 122.11% 112.34% 100.00%
PBT 7,147 24,331 27,580 18,289 25,505 7,416 20,136 -15.84%
  YoY % -70.63% -11.78% 50.80% -28.29% 243.92% -63.17% -
  Horiz. % 35.49% 120.83% 136.97% 90.83% 126.66% 36.83% 100.00%
Tax -13,537 -7,930 -9,151 -6,509 -7,761 -7,072 -6,529 12.91%
  YoY % -70.71% 13.34% -40.59% 16.13% -9.74% -8.32% -
  Horiz. % 207.34% 121.46% 140.16% 99.69% 118.87% 108.32% 100.00%
NP -6,390 16,401 18,429 11,780 17,744 344 13,607 -
  YoY % -138.96% -11.00% 56.44% -33.61% 5,058.14% -97.47% -
  Horiz. % -46.96% 120.53% 135.44% 86.57% 130.40% 2.53% 100.00%
NP to SH -10,503 10,426 12,344 6,218 12,625 1,425 10,443 -
  YoY % -200.74% -15.54% 98.52% -50.75% 785.96% -86.35% -
  Horiz. % -100.57% 99.84% 118.20% 59.54% 120.89% 13.65% 100.00%
Tax Rate 189.41 % 32.59 % 33.18 % 35.59 % 30.43 % 95.36 % 32.42 % 34.17%
  YoY % 481.19% -1.78% -6.77% 16.96% -68.09% 194.14% -
  Horiz. % 584.24% 100.52% 102.34% 109.78% 93.86% 294.14% 100.00%
Total Cost 87,048 67,699 75,090 77,011 74,355 84,386 61,813 5.87%
  YoY % 28.58% -9.84% -2.49% 3.57% -11.89% 36.52% -
  Horiz. % 140.82% 109.52% 121.48% 124.59% 120.29% 136.52% 100.00%
Net Worth 93,200 111,618 111,552 105,513 98,213 91,564 92,203 0.18%
  YoY % -16.50% 0.06% 5.72% 7.43% 7.26% -0.69% -
  Horiz. % 101.08% 121.06% 120.99% 114.44% 106.52% 99.31% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 4,035 4,037 17,104 5,024 7,457 3,346 6,568 -7.79%
  YoY % -0.05% -76.40% 240.40% -32.62% 122.86% -49.06% -
  Horiz. % 61.43% 61.46% 260.39% 76.49% 113.53% 50.94% 100.00%
Div Payout % - % 38.72 % 138.57 % 80.81 % 59.07 % 234.83 % 62.90 % -
  YoY % 0.00% -72.06% 71.48% 36.80% -74.85% 273.34% -
  Horiz. % 0.00% 61.56% 220.30% 128.47% 93.91% 373.34% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 93,200 111,618 111,552 105,513 98,213 91,564 92,203 0.18%
  YoY % -16.50% 0.06% 5.72% 7.43% 7.26% -0.69% -
  Horiz. % 101.08% 121.06% 120.99% 114.44% 106.52% 99.31% 100.00%
NOSH 665,714 656,578 656,190 659,459 654,754 654,035 658,593 0.18%
  YoY % 1.39% 0.06% -0.50% 0.72% 0.11% -0.69% -
  Horiz. % 101.08% 99.69% 99.64% 100.13% 99.42% 99.31% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -7.92 % 19.50 % 19.71 % 13.27 % 19.27 % 0.41 % 18.04 % -
  YoY % -140.62% -1.07% 48.53% -31.14% 4,600.00% -97.73% -
  Horiz. % -43.90% 108.09% 109.26% 73.56% 106.82% 2.27% 100.00%
ROE -11.27 % 9.34 % 11.07 % 5.89 % 12.85 % 1.56 % 11.33 % -
  YoY % -220.66% -15.63% 87.95% -54.16% 723.72% -86.23% -
  Horiz. % -99.47% 82.44% 97.71% 51.99% 113.42% 13.77% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 12.12 12.81 14.25 13.46 14.07 12.95 11.45 0.95%
  YoY % -5.39% -10.11% 5.87% -4.34% 8.65% 13.10% -
  Horiz. % 105.85% 111.88% 124.45% 117.55% 122.88% 113.10% 100.00%
EPS -1.58 1.59 1.88 0.94 1.93 0.22 1.59 -
  YoY % -199.37% -15.43% 100.00% -51.30% 777.27% -86.16% -
  Horiz. % -99.37% 100.00% 118.24% 59.12% 121.38% 13.84% 100.00%
DPS 0.61 0.61 2.61 0.76 1.14 0.51 1.00 -7.90%
  YoY % 0.00% -76.63% 243.42% -33.33% 123.53% -49.00% -
  Horiz. % 61.00% 61.00% 261.00% 76.00% 114.00% 51.00% 100.00%
NAPS 0.1400 0.1700 0.1700 0.1600 0.1500 0.1400 0.1400 -
  YoY % -17.65% 0.00% 6.25% 6.67% 7.14% 0.00% -
  Horiz. % 100.00% 121.43% 121.43% 114.29% 107.14% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 12.26 12.78 14.21 13.49 14.00 12.88 11.46 1.13%
  YoY % -4.07% -10.06% 5.34% -3.64% 8.70% 12.39% -
  Horiz. % 106.98% 111.52% 124.00% 117.71% 122.16% 112.39% 100.00%
EPS -1.60 1.58 1.88 0.94 1.92 0.22 1.59 -
  YoY % -201.27% -15.96% 100.00% -51.04% 772.73% -86.16% -
  Horiz. % -100.63% 99.37% 118.24% 59.12% 120.75% 13.84% 100.00%
DPS 0.61 0.61 2.60 0.76 1.13 0.51 1.00 -7.90%
  YoY % 0.00% -76.54% 242.11% -32.74% 121.57% -49.00% -
  Horiz. % 61.00% 61.00% 260.00% 76.00% 113.00% 51.00% 100.00%
NAPS 0.1416 0.1696 0.1695 0.1604 0.1493 0.1392 0.1401 0.18%
  YoY % -16.51% 0.06% 5.67% 7.43% 7.26% -0.64% -
  Horiz. % 101.07% 121.06% 120.99% 114.49% 106.57% 99.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.1650 0.2300 0.2850 0.1450 0.2000 0.2500 0.2800 -
P/RPS 1.36 1.80 2.00 1.08 1.42 1.93 2.45 -9.34%
  YoY % -24.44% -10.00% 85.19% -23.94% -26.42% -21.22% -
  Horiz. % 55.51% 73.47% 81.63% 44.08% 57.96% 78.78% 100.00%
P/EPS -10.46 14.48 15.15 15.38 10.37 114.74 17.66 -
  YoY % -172.24% -4.42% -1.50% 48.31% -90.96% 549.72% -
  Horiz. % -59.23% 81.99% 85.79% 87.09% 58.72% 649.72% 100.00%
EY -9.56 6.90 6.60 6.50 9.64 0.87 5.66 -
  YoY % -238.55% 4.55% 1.54% -32.57% 1,008.05% -84.63% -
  Horiz. % -168.90% 121.91% 116.61% 114.84% 170.32% 15.37% 100.00%
DY 3.67 2.65 9.16 5.24 5.69 2.05 3.56 0.51%
  YoY % 38.49% -71.07% 74.81% -7.91% 177.56% -42.42% -
  Horiz. % 103.09% 74.44% 257.30% 147.19% 159.83% 57.58% 100.00%
P/NAPS 1.18 1.35 1.68 0.91 1.33 1.79 2.00 -8.41%
  YoY % -12.59% -19.64% 84.62% -31.58% -25.70% -10.50% -
  Horiz. % 59.00% 67.50% 84.00% 45.50% 66.50% 89.50% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 30/04/15 30/05/14 31/05/13 30/05/12 23/05/11 26/05/10 -
Price 0.1700 0.2350 0.2850 0.1600 0.1800 0.2500 0.2500 -
P/RPS 1.40 1.83 2.00 1.19 1.28 1.93 2.18 -7.11%
  YoY % -23.50% -8.50% 68.07% -7.03% -33.68% -11.47% -
  Horiz. % 64.22% 83.94% 91.74% 54.59% 58.72% 88.53% 100.00%
P/EPS -10.78 14.80 15.15 16.97 9.34 114.74 15.77 -
  YoY % -172.84% -2.31% -10.72% 81.69% -91.86% 627.58% -
  Horiz. % -68.36% 93.85% 96.07% 107.61% 59.23% 727.58% 100.00%
EY -9.28 6.76 6.60 5.89 10.71 0.87 6.34 -
  YoY % -237.28% 2.42% 12.05% -45.00% 1,131.03% -86.28% -
  Horiz. % -146.37% 106.62% 104.10% 92.90% 168.93% 13.72% 100.00%
DY 3.57 2.60 9.16 4.75 6.33 2.05 3.99 -1.84%
  YoY % 37.31% -71.62% 92.84% -24.96% 208.78% -48.62% -
  Horiz. % 89.47% 65.16% 229.57% 119.05% 158.65% 51.38% 100.00%
P/NAPS 1.21 1.38 1.68 1.00 1.20 1.79 1.79 -6.31%
  YoY % -12.32% -17.86% 68.00% -16.67% -32.96% 0.00% -
  Horiz. % 67.60% 77.09% 93.85% 55.87% 67.04% 100.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers