Highlights

[PICORP] QoQ Annualized Quarter Result on 2019-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 20-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     42.36%    YoY -     170.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 72,200 99,505 99,850 97,480 102,208 87,465 82,785 -8.71%
  QoQ % -27.44% -0.35% 2.43% -4.63% 16.86% 5.65% -
  Horiz. % 87.21% 120.20% 120.61% 117.75% 123.46% 105.65% 100.00%
PBT 4,700 15,112 12,521 13,096 12,888 12,815 12,085 -46.69%
  QoQ % -68.90% 20.69% -4.39% 1.61% 0.57% 6.04% -
  Horiz. % 38.89% 125.04% 103.61% 108.36% 106.64% 106.04% 100.00%
Tax -1,788 -7,463 -5,681 -4,776 -4,948 -5,655 -4,766 -47.96%
  QoQ % 76.04% -31.36% -18.96% 3.48% 12.50% -18.64% -
  Horiz. % 37.51% 156.57% 119.19% 100.20% 103.80% 118.64% 100.00%
NP 2,912 7,649 6,840 8,320 7,940 7,160 7,318 -45.87%
  QoQ % -61.93% 11.83% -17.79% 4.79% 10.89% -2.17% -
  Horiz. % 39.79% 104.51% 93.46% 113.68% 108.49% 97.83% 100.00%
NP to SH -1,728 1,934 1,322 2,386 1,676 448 -468 138.70%
  QoQ % -189.35% 46.22% -44.57% 42.36% 274.11% 195.73% -
  Horiz. % 369.23% -413.25% -282.62% -509.83% -358.12% -95.73% 100.00%
Tax Rate 38.04 % 49.38 % 45.37 % 36.47 % 38.39 % 44.13 % 39.44 % -2.38%
  QoQ % -22.96% 8.84% 24.40% -5.00% -13.01% 11.89% -
  Horiz. % 96.45% 125.20% 115.04% 92.47% 97.34% 111.89% 100.00%
Total Cost 69,288 91,856 93,010 89,160 94,268 80,305 75,466 -5.53%
  QoQ % -24.57% -1.24% 4.32% -5.42% 17.39% 6.41% -
  Horiz. % 91.81% 121.72% 123.25% 118.14% 124.91% 106.41% 100.00%
Net Worth 78,675 78,675 78,695 78,695 78,743 78,743 78,793 -0.10%
  QoQ % 0.00% -0.03% 0.00% -0.06% 0.00% -0.06% -
  Horiz. % 99.85% 99.85% 99.88% 99.88% 99.94% 99.94% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 3,605 - - - 3,280 1,313 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 149.84% -
  Horiz. % 0.00% 274.59% 0.00% 0.00% 0.00% 249.84% 100.00%
Div Payout % - % 186.45 % - % - % - % 732.36 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 25.46% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 78,675 78,675 78,695 78,695 78,743 78,743 78,793 -0.10%
  QoQ % 0.00% -0.03% 0.00% -0.06% 0.00% -0.06% -
  Horiz. % 99.85% 99.85% 99.88% 99.88% 99.94% 99.94% 100.00%
NOSH 655,631 655,631 655,796 655,796 656,196 656,196 656,609 -0.10%
  QoQ % 0.00% -0.03% 0.00% -0.06% 0.00% -0.06% -
  Horiz. % 99.85% 99.85% 99.88% 99.88% 99.94% 99.94% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 4.03 % 7.69 % 6.85 % 8.54 % 7.77 % 8.19 % 8.84 % -40.74%
  QoQ % -47.59% 12.26% -19.79% 9.91% -5.13% -7.35% -
  Horiz. % 45.59% 86.99% 77.49% 96.61% 87.90% 92.65% 100.00%
ROE -2.20 % 2.46 % 1.68 % 3.03 % 2.13 % 0.57 % -0.59 % 140.27%
  QoQ % -189.43% 46.43% -44.55% 42.25% 273.68% 196.61% -
  Horiz. % 372.88% -416.95% -284.75% -513.56% -361.02% -96.61% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 11.01 15.18 15.23 14.86 15.58 13.33 12.61 -8.64%
  QoQ % -27.47% -0.33% 2.49% -4.62% 16.88% 5.71% -
  Horiz. % 87.31% 120.38% 120.78% 117.84% 123.55% 105.71% 100.00%
EPS -0.28 0.29 0.20 0.24 0.24 0.12 -0.16 45.17%
  QoQ % -196.55% 45.00% -16.67% 0.00% 100.00% 175.00% -
  Horiz. % 175.00% -181.25% -125.00% -150.00% -150.00% -75.00% 100.00%
DPS 0.00 0.55 0.00 0.00 0.00 0.50 0.20 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 150.00% -
  Horiz. % 0.00% 275.00% 0.00% 0.00% 0.00% 250.00% 100.00%
NAPS 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 10.97 15.12 15.17 14.81 15.53 13.29 12.58 -8.72%
  QoQ % -27.45% -0.33% 2.43% -4.64% 16.85% 5.64% -
  Horiz. % 87.20% 120.19% 120.59% 117.73% 123.45% 105.64% 100.00%
EPS -0.26 0.29 0.20 0.36 0.25 0.07 -0.07 139.65%
  QoQ % -189.66% 45.00% -44.44% 44.00% 257.14% 200.00% -
  Horiz. % 371.43% -414.29% -285.71% -514.29% -357.14% -100.00% 100.00%
DPS 0.00 0.55 0.00 0.00 0.00 0.50 0.20 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 150.00% -
  Horiz. % 0.00% 275.00% 0.00% 0.00% 0.00% 250.00% 100.00%
NAPS 0.1196 0.1196 0.1196 0.1196 0.1197 0.1197 0.1197 -0.06%
  QoQ % 0.00% 0.00% 0.00% -0.08% 0.00% 0.00% -
  Horiz. % 99.92% 99.92% 99.92% 99.92% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.0700 0.1200 0.1300 0.1350 0.1350 0.1200 0.1300 -
P/RPS 0.64 0.79 0.85 0.91 0.87 0.90 1.03 -27.16%
  QoQ % -18.99% -7.06% -6.59% 4.60% -3.33% -12.62% -
  Horiz. % 62.14% 76.70% 82.52% 88.35% 84.47% 87.38% 100.00%
P/EPS -26.56 40.68 64.46 37.10 52.86 175.77 -182.39 -72.29%
  QoQ % -165.29% -36.89% 73.75% -29.81% -69.93% 196.37% -
  Horiz. % 14.56% -22.30% -35.34% -20.34% -28.98% -96.37% 100.00%
EY -3.77 2.46 1.55 2.70 1.89 0.57 -0.55 260.42%
  QoQ % -253.25% 58.71% -42.59% 42.86% 231.58% 203.64% -
  Horiz. % 685.45% -447.27% -281.82% -490.91% -343.64% -103.64% 100.00%
DY 0.00 4.58 0.00 0.00 0.00 4.17 1.54 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 170.78% -
  Horiz. % 0.00% 297.40% 0.00% 0.00% 0.00% 270.78% 100.00%
P/NAPS 0.58 1.00 1.08 1.13 1.13 1.00 1.08 -33.91%
  QoQ % -42.00% -7.41% -4.42% 0.00% 13.00% -7.41% -
  Horiz. % 53.70% 92.59% 100.00% 104.63% 104.63% 92.59% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 16/06/20 28/02/20 25/11/19 20/08/19 23/05/19 28/02/19 07/11/18 -
Price 0.1150 0.1150 0.1200 0.1200 0.1300 0.1300 0.1150 -
P/RPS 1.04 0.76 0.79 0.81 0.83 0.98 0.91 9.30%
  QoQ % 36.84% -3.80% -2.47% -2.41% -15.31% 7.69% -
  Horiz. % 114.29% 83.52% 86.81% 89.01% 91.21% 107.69% 100.00%
P/EPS -43.63 38.99 59.50 32.98 50.90 190.41 -161.35 -58.15%
  QoQ % -211.90% -34.47% 80.41% -35.21% -73.27% 218.01% -
  Horiz. % 27.04% -24.16% -36.88% -20.44% -31.55% -118.01% 100.00%
EY -2.29 2.57 1.68 3.03 1.96 0.53 -0.62 138.75%
  QoQ % -189.11% 52.98% -44.55% 54.59% 269.81% 185.48% -
  Horiz. % 369.35% -414.52% -270.97% -488.71% -316.13% -85.48% 100.00%
DY 0.00 4.78 0.00 0.00 0.00 3.85 1.74 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 121.26% -
  Horiz. % 0.00% 274.71% 0.00% 0.00% 0.00% 221.26% 100.00%
P/NAPS 0.96 0.96 1.00 1.00 1.08 1.08 0.96 -
  QoQ % 0.00% -4.00% 0.00% -7.41% 0.00% 12.50% -
  Horiz. % 100.00% 100.00% 104.17% 104.17% 112.50% 112.50% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS