Highlights

[PICORP] QoQ Annualized Quarter Result on 2018-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -84.02%    YoY -     -40.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 102,208 87,465 82,785 85,238 88,848 83,876 81,405 16.40%
  QoQ % 16.86% 5.65% -2.88% -4.06% 5.93% 3.04% -
  Horiz. % 125.55% 107.44% 101.70% 104.71% 109.14% 103.04% 100.00%
PBT 12,888 12,815 12,085 14,574 16,140 12,841 10,340 15.83%
  QoQ % 0.57% 6.04% -17.08% -9.70% 25.69% 24.19% -
  Horiz. % 124.64% 123.94% 116.88% 140.95% 156.09% 124.19% 100.00%
Tax -4,948 -5,655 -4,766 -4,974 -6,100 -5,342 -4,662 4.04%
  QoQ % 12.50% -18.64% 4.17% 18.46% -14.19% -14.57% -
  Horiz. % 106.12% 121.28% 102.23% 106.68% 130.83% 114.57% 100.00%
NP 7,940 7,160 7,318 9,600 10,040 7,499 5,677 25.09%
  QoQ % 10.89% -2.17% -23.76% -4.38% 33.88% 32.09% -
  Horiz. % 139.85% 126.12% 128.91% 169.09% 176.84% 132.09% 100.00%
NP to SH 1,676 448 -468 882 5,520 997 -1,122 -
  QoQ % 274.11% 195.73% -153.06% -84.02% 453.66% 188.81% -
  Horiz. % -149.29% -39.91% 41.69% -78.56% -491.69% -88.81% 100.00%
Tax Rate 38.39 % 44.13 % 39.44 % 34.13 % 37.79 % 41.60 % 45.09 % -10.18%
  QoQ % -13.01% 11.89% 15.56% -9.69% -9.16% -7.74% -
  Horiz. % 85.14% 97.87% 87.47% 75.69% 83.81% 92.26% 100.00%
Total Cost 94,268 80,305 75,466 75,638 78,808 76,377 75,728 15.73%
  QoQ % 17.39% 6.41% -0.23% -4.02% 3.18% 0.86% -
  Horiz. % 124.48% 106.04% 99.65% 99.88% 104.07% 100.86% 100.00%
Net Worth 78,743 78,743 78,793 78,793 85,359 85,370 85,381 -5.26%
  QoQ % 0.00% -0.06% 0.00% -7.69% -0.01% -0.01% -
  Horiz. % 92.23% 92.23% 92.28% 92.28% 99.97% 99.99% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 3,280 1,313 1,969 - 3,283 - -
  QoQ % 0.00% 149.84% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.92% 39.99% 59.99% 0.00% 100.00% -
Div Payout % - % 732.36 % - % 223.34 % - % 329.34 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 222.37% 0.00% 67.81% 0.00% 100.00% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 78,743 78,743 78,793 78,793 85,359 85,370 85,381 -5.26%
  QoQ % 0.00% -0.06% 0.00% -7.69% -0.01% -0.01% -
  Horiz. % 92.23% 92.23% 92.28% 92.28% 99.97% 99.99% 100.00%
NOSH 656,196 656,196 656,609 656,609 656,609 656,699 656,780 -0.06%
  QoQ % 0.00% -0.06% 0.00% 0.00% -0.01% -0.01% -
  Horiz. % 99.91% 99.91% 99.97% 99.97% 99.97% 99.99% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 7.77 % 8.19 % 8.84 % 11.26 % 11.30 % 8.94 % 6.97 % 7.52%
  QoQ % -5.13% -7.35% -21.49% -0.35% 26.40% 28.26% -
  Horiz. % 111.48% 117.50% 126.83% 161.55% 162.12% 128.26% 100.00%
ROE 2.13 % 0.57 % -0.59 % 1.12 % 6.47 % 1.17 % -1.31 % -
  QoQ % 273.68% 196.61% -152.68% -82.69% 452.99% 189.31% -
  Horiz. % -162.60% -43.51% 45.04% -85.50% -493.89% -89.31% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 15.58 13.33 12.61 12.98 13.53 12.77 12.39 16.52%
  QoQ % 16.88% 5.71% -2.85% -4.07% 5.95% 3.07% -
  Horiz. % 125.75% 107.59% 101.78% 104.76% 109.20% 103.07% 100.00%
EPS 0.24 0.12 -0.16 0.00 0.84 0.15 -0.17 -
  QoQ % 100.00% 175.00% 0.00% 0.00% 460.00% 188.24% -
  Horiz. % -141.18% -70.59% 94.12% -0.00% -494.12% -88.24% 100.00%
DPS 0.00 0.50 0.20 0.30 0.00 0.50 0.00 -
  QoQ % 0.00% 150.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 40.00% 60.00% 0.00% 100.00% -
NAPS 0.1200 0.1200 0.1200 0.1200 0.1300 0.1300 0.1300 -5.20%
  QoQ % 0.00% 0.00% 0.00% -7.69% 0.00% 0.00% -
  Horiz. % 92.31% 92.31% 92.31% 92.31% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 15.53 13.29 12.58 12.95 13.50 12.75 12.37 16.39%
  QoQ % 16.85% 5.64% -2.86% -4.07% 5.88% 3.07% -
  Horiz. % 125.55% 107.44% 101.70% 104.69% 109.14% 103.07% 100.00%
EPS 0.25 0.07 -0.07 0.13 0.84 0.15 -0.17 -
  QoQ % 257.14% 200.00% -153.85% -84.52% 460.00% 188.24% -
  Horiz. % -147.06% -41.18% 41.18% -76.47% -494.12% -88.24% 100.00%
DPS 0.00 0.50 0.20 0.30 0.00 0.50 0.00 -
  QoQ % 0.00% 150.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 40.00% 60.00% 0.00% 100.00% -
NAPS 0.1197 0.1197 0.1197 0.1197 0.1297 0.1297 0.1298 -5.26%
  QoQ % 0.00% 0.00% 0.00% -7.71% 0.00% -0.08% -
  Horiz. % 92.22% 92.22% 92.22% 92.22% 99.92% 99.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.1350 0.1200 0.1300 0.1350 0.1350 0.1300 0.1400 -
P/RPS 0.87 0.90 1.03 1.04 1.00 1.02 1.13 -16.01%
  QoQ % -3.33% -12.62% -0.96% 4.00% -1.96% -9.73% -
  Horiz. % 76.99% 79.65% 91.15% 92.04% 88.50% 90.27% 100.00%
P/EPS 52.86 175.77 -182.39 100.50 16.06 85.63 -81.90 -
  QoQ % -69.93% 196.37% -281.48% 525.78% -81.24% 204.55% -
  Horiz. % -64.54% -214.62% 222.70% -122.71% -19.61% -104.55% 100.00%
EY 1.89 0.57 -0.55 1.00 6.23 1.17 -1.22 -
  QoQ % 231.58% 203.64% -155.00% -83.95% 432.48% 195.90% -
  Horiz. % -154.92% -46.72% 45.08% -81.97% -510.66% -95.90% 100.00%
DY 0.00 4.17 1.54 2.22 0.00 3.85 0.00 -
  QoQ % 0.00% 170.78% -30.63% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 108.31% 40.00% 57.66% 0.00% 100.00% -
P/NAPS 1.13 1.00 1.08 1.13 1.04 1.00 1.08 3.07%
  QoQ % 13.00% -7.41% -4.42% 8.65% 4.00% -7.41% -
  Horiz. % 104.63% 92.59% 100.00% 104.63% 96.30% 92.59% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 28/02/19 07/11/18 30/08/18 04/05/18 27/02/18 20/11/17 -
Price 0.1300 0.1300 0.1150 0.1300 0.1400 0.1200 0.1300 -
P/RPS 0.83 0.98 0.91 1.00 1.03 0.94 1.05 -14.52%
  QoQ % -15.31% 7.69% -9.00% -2.91% 9.57% -10.48% -
  Horiz. % 79.05% 93.33% 86.67% 95.24% 98.10% 89.52% 100.00%
P/EPS 50.90 190.41 -161.35 96.78 16.65 79.04 -76.05 -
  QoQ % -73.27% 218.01% -266.72% 481.26% -78.93% 203.93% -
  Horiz. % -66.93% -250.37% 212.16% -127.26% -21.89% -103.93% 100.00%
EY 1.96 0.53 -0.62 1.03 6.00 1.27 -1.31 -
  QoQ % 269.81% 185.48% -160.19% -82.83% 372.44% 196.95% -
  Horiz. % -149.62% -40.46% 47.33% -78.63% -458.02% -96.95% 100.00%
DY 0.00 3.85 1.74 2.31 0.00 4.17 0.00 -
  QoQ % 0.00% 121.26% -24.68% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 92.33% 41.73% 55.40% 0.00% 100.00% -
P/NAPS 1.08 1.08 0.96 1.08 1.08 0.92 1.00 5.27%
  QoQ % 0.00% 12.50% -11.11% 0.00% 17.39% -8.00% -
  Horiz. % 108.00% 108.00% 96.00% 108.00% 108.00% 92.00% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers