[PICORP] YoY TTM Result on 30-Jun-2012 [#2]

Stock

[PICORP] PROGRESSIVE IMPACT CORPORATION

Announcement Date

30-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 5.06%

YoY- 50.85%

Quarter Report

PICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	83,328	92,855	86,232	95,051	85,035	79,675	76,467	1.44%
YoY %	-10.26%	7.68%	-9.28%	11.78%	6.73%	4.20%	-	-
Horiz. %	108.97%	121.43%	112.77%	124.30%	111.20%	104.20%	100.00%	-
PBT	25,266	26,275	18,778	26,303	20,119	7,948	25,954	-0.44%
YoY %	-3.84%	39.92%	-28.61%	30.74%	153.13%	-69.38%	-	-
Horiz. %	97.35%	101.24%	72.35%	101.34%	77.52%	30.62%	100.00%	-
Tax	-7,932	-9,813	-6,233	-7,686	-7,447	-6,351	-6,918	2.30%
YoY %	19.17%	-57.44%	18.90%	-3.21%	-17.26%	8.20%	-	-
Horiz. %	114.66%	141.85%	90.10%	111.10%	107.65%	91.80%	100.00%	-
NP	17,334	16,462	12,545	18,617	12,672	1,597	19,036	-1.54%
YoY %	5.30%	31.22%	-32.62%	46.91%	693.49%	-91.61%	-	-
Horiz. %	91.06%	86.48%	65.90%	97.80%	66.57%	8.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,604	11,074	6,559	13,264	8,793	3,054	14,187	-4.73%
YoY %	-4.24%	68.84%	-50.55%	50.85%	187.92%	-78.47%	-	-
Horiz. %	74.74%	78.06%	46.23%	93.49%	61.98%	21.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.39%	37.35%	33.19%	29.22%	37.01%	79.91%	26.65%	-
YoY %	-15.96%	12.53%	13.59%	-21.05%	-53.69%	199.85%	-	-
Horiz. %	117.79%	140.15%	124.54%	109.64%	138.87%	299.85%	100.00%	-
Total Cost	65,994	76,393	73,687	76,434	72,363	78,078	57,431	2.34%
YoY %	-13.61%	3.67%	-3.59%	5.63%	-7.32%	35.95%	-	-
Horiz. %	114.91%	133.02%	128.31%	133.09%	126.00%	135.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	119,237	110,402	111,538	104,555	92,005	85,568	86,133	5.56%
YoY %	8.00%	-1.02%	6.68%	13.64%	7.52%	-0.66%	-	-
Horiz. %	138.43%	128.18%	129.50%	121.39%	106.82%	99.34%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	6,554	8,181	13,947	11,443	647	5,623	7,952	-3.16%
YoY %	-19.89%	-41.34%	21.88%	1,668.62%	-88.49%	-29.29%	-	-
Horiz. %	82.42%	102.88%	175.39%	143.90%	8.14%	70.71%	100.00%	-
Div Payout %	61.81%	73.88%	212.65%	86.28%	7.36%	184.13%	56.05%	-
YoY %	-16.34%	-65.26%	146.46%	1,072.28%	-96.00%	228.51%	-	-
Horiz. %	110.28%	131.81%	379.39%	153.93%	13.13%	328.51%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	119,237	110,402	111,538	104,555	92,005	85,568	86,133	5.56%
YoY %	8.00%	-1.02%	6.68%	13.64%	7.52%	-0.66%	-	-
Horiz. %	138.43%	128.18%	129.50%	121.39%	106.82%	99.34%	100.00%	-
NOSH	662,432	649,428	656,111	653,469	657,179	658,219	662,564	-0.00%
YoY %	2.00%	-1.02%	0.40%	-0.56%	-0.16%	-0.66%	-	-
Horiz. %	99.98%	98.02%	99.03%	98.63%	99.19%	99.34%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	20.80%	17.73%	14.55%	19.59%	14.90%	2.00%	24.89%	-
YoY %	17.32%	21.86%	-25.73%	31.48%	645.00%	-91.96%	-	-
Horiz. %	83.57%	71.23%	58.46%	78.71%	59.86%	8.04%	100.00%	-
ROE	8.89%	10.03%	5.88%	12.69%	9.56%	3.57%	16.47%	-
YoY %	-11.37%	70.58%	-53.66%	32.74%	167.79%	-78.32%	-	-
Horiz. %	53.98%	60.90%	35.70%	77.05%	58.04%	21.68%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	12.58	14.30	13.14	14.55	12.94	12.10	11.54	1.44%
YoY %	-12.03%	8.83%	-9.69%	12.44%	6.94%	4.85%	-	-
Horiz. %	109.01%	123.92%	113.86%	126.08%	112.13%	104.85%	100.00%	-
EPS	1.60	1.71	1.00	2.03	1.34	0.46	2.14	-4.72%
YoY %	-6.43%	71.00%	-50.74%	51.49%	191.30%	-78.50%	-	-
Horiz. %	74.77%	79.91%	46.73%	94.86%	62.62%	21.50%	100.00%	-
DPS	0.99	1.25	2.12	1.75	0.10	0.85	1.20	-3.15%
YoY %	-20.80%	-41.04%	21.14%	1,650.00%	-88.24%	-29.17%	-	-
Horiz. %	82.50%	104.17%	176.67%	145.83%	8.33%	70.83%	100.00%	-
NAPS	0.18	0.17	0.17	0.16	0.14	0.13	0.13	5.57%
YoY %	5.88%	0.00%	6.25%	14.29%	7.69%	0.00%	-	-
Horiz. %	138.46%	130.77%	130.77%	123.08%	107.69%	100.00%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 653,469
RPS	12.66	14.11	13.11	14.45	12.92	12.11	11.62	1.43%
YoY %	-10.28%	7.63%	-9.27%	11.84%	6.69%	4.22%	-	-
Horiz. %	108.95%	121.43%	112.82%	124.35%	111.19%	104.22%	100.00%	-
EPS	1.61	1.68	1.00	2.02	1.34	0.46	2.16	-4.77%
YoY %	-4.17%	68.00%	-50.50%	50.75%	191.30%	-78.70%	-	-
Horiz. %	74.54%	77.78%	46.30%	93.52%	62.04%	21.30%	100.00%	-
DPS	1.00	1.24	2.12	1.74	0.10	0.85	1.21	-3.12%
YoY %	-19.35%	-41.51%	21.84%	1,640.00%	-88.24%	-29.75%	-	-
Horiz. %	82.64%	102.48%	175.21%	143.80%	8.26%	70.25%	100.00%	-
NAPS	0.1812	0.1678	0.1695	0.1589	0.1398	0.13	0.1309	5.56%
YoY %	7.99%	-1.00%	6.67%	13.66%	7.54%	-0.69%	-	-
Horiz. %	138.43%	128.19%	129.49%	121.39%	106.80%	99.31%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	0.225	0.265	0.14	0.17	0.23	0.25	0.36	-
P/RPS	1.79	1.85	1.07	1.17	1.78	2.07	3.12	-8.84%
YoY %	-3.24%	72.90%	-8.55%	-34.27%	-14.01%	-33.65%	-	-
Horiz. %	57.37%	59.29%	34.29%	37.50%	57.05%	66.35%	100.00%	-
P/EPS	14.06	15.54	14.00	8.38	17.19	53.88	16.81	-2.93%
YoY %	-9.52%	11.00%	67.06%	-51.25%	-68.10%	220.52%	-	-
Horiz. %	83.64%	92.44%	83.28%	49.85%	102.26%	320.52%	100.00%	-
EY	7.11	6.43	7.14	11.94	5.82	1.86	5.95	3.01%
YoY %	10.58%	-9.94%	-40.20%	105.15%	212.90%	-68.74%	-	-
Horiz. %	119.50%	108.07%	120.00%	200.67%	97.82%	31.26%	100.00%	-
DY	4.40	4.72	15.14	10.30	0.43	3.42	3.33	4.75%
YoY %	-6.78%	-68.82%	46.99%	2,295.35%	-87.43%	2.70%	-	-
Horiz. %	132.13%	141.74%	454.65%	309.31%	12.91%	102.70%	100.00%	-
P/NAPS	1.25	1.56	0.82	1.06	1.64	1.92	2.77	-12.41%
YoY %	-19.87%	90.24%	-22.64%	-35.37%	-14.58%	-30.69%	-	-
Horiz. %	45.13%	56.32%	29.60%	38.27%	59.21%	69.31%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/08/15	26/08/14	30/08/13	30/08/12	18/08/11	16/08/10	04/08/09	-
Price	0.195	0.255	0.14	0.17	0.17	0.23	0.35	-
P/RPS	1.55	1.78	1.07	1.17	1.31	1.90	3.03	-10.56%
YoY %	-12.92%	66.36%	-8.55%	-10.69%	-31.05%	-37.29%	-	-
Horiz. %	51.16%	58.75%	35.31%	38.61%	43.23%	62.71%	100.00%	-
P/EPS	12.18	14.95	14.00	8.38	12.71	49.57	16.35	-4.78%
YoY %	-18.53%	6.79%	67.06%	-34.07%	-74.36%	203.18%	-	-
Horiz. %	74.50%	91.44%	85.63%	51.25%	77.74%	303.18%	100.00%	-
EY	8.21	6.69	7.14	11.94	7.87	2.02	6.12	5.01%
YoY %	22.72%	-6.30%	-40.20%	51.72%	289.60%	-66.99%	-	-
Horiz. %	134.15%	109.31%	116.67%	195.10%	128.59%	33.01%	100.00%	-
DY	5.08	4.90	15.14	10.30	0.58	3.71	3.43	6.76%
YoY %	3.67%	-67.64%	46.99%	1,675.86%	-84.37%	8.16%	-	-
Horiz. %	148.10%	142.86%	441.40%	300.29%	16.91%	108.16%	100.00%	-
P/NAPS	1.08	1.50	0.82	1.06	1.21	1.77	2.69	-14.10%
YoY %	-28.00%	82.93%	-22.64%	-12.40%	-31.64%	-34.20%	-	-
Horiz. %	40.15%	55.76%	30.48%	39.41%	44.98%	65.80%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PBBANK

PUBLIC BANK BHD

1000

HLIND

HONG LEONG INDUSTRIES BHD

290

MPI

MALAYSIAN PACIFIC INDUSTRIES

273

PTRANS

PERAK TRANSIT BERHAD

252

GENTING

GENTING BHD

130

DSONIC

DATASONIC GROUP BERHAD

110

DUFU

DUFU TECHNOLOGY CORP. BHD

106

YTLPOWR

YTL POWER INTERNATIONAL BHD

103

MAYBANK

MALAYAN BANKING BHD

100

MAHSING

MAH SING GROUP BHD

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More