Highlights

[PICORP] QoQ Annualized Quarter Result on 2014-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 24-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     69.57%    YoY -     -39.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 81,280 79,688 83,989 83,781 82,602 79,244 96,807 -11.03%
  QoQ % 2.00% -5.12% 0.25% 1.43% 4.24% -18.14% -
  Horiz. % 83.96% 82.32% 86.76% 86.54% 85.33% 81.86% 100.00%
PBT 24,888 23,052 22,360 21,880 19,076 15,168 32,926 -17.06%
  QoQ % 7.96% 3.09% 2.19% 14.70% 25.76% -53.93% -
  Horiz. % 75.59% 70.01% 67.91% 66.45% 57.94% 46.07% 100.00%
Tax -8,288 -7,404 -8,369 -7,980 -9,162 -6,180 -9,162 -6.48%
  QoQ % -11.94% 11.53% -4.87% 12.90% -48.25% 32.55% -
  Horiz. % 90.46% 80.81% 91.34% 87.10% 100.00% 67.45% 100.00%
NP 16,600 15,648 13,991 13,900 9,914 8,988 23,764 -21.32%
  QoQ % 6.08% 11.84% 0.65% 40.21% 10.30% -62.18% -
  Horiz. % 69.85% 65.85% 58.87% 58.49% 41.72% 37.82% 100.00%
NP to SH 9,892 9,980 8,445 9,452 5,574 5,512 15,846 -27.02%
  QoQ % -0.88% 18.18% -10.65% 69.57% 1.12% -65.22% -
  Horiz. % 62.43% 62.98% 53.29% 59.65% 35.18% 34.78% 100.00%
Tax Rate 33.30 % 32.12 % 37.43 % 36.47 % 48.03 % 40.74 % 27.83 % 12.74%
  QoQ % 3.67% -14.19% 2.63% -24.07% 17.89% 46.39% -
  Horiz. % 119.66% 115.42% 134.50% 131.05% 172.58% 146.39% 100.00%
Total Cost 64,680 64,040 69,998 69,881 72,688 70,256 73,043 -7.81%
  QoQ % 1.00% -8.51% 0.17% -3.86% 3.46% -3.82% -
  Horiz. % 88.55% 87.67% 95.83% 95.67% 99.51% 96.18% 100.00%
Net Worth 118,704 111,618 112,151 111,586 112,807 111,552 112,011 3.96%
  QoQ % 6.35% -0.48% 0.51% -1.08% 1.12% -0.41% -
  Horiz. % 105.98% 99.65% 100.13% 99.62% 100.71% 99.59% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 5,011 - 8,312 5,338 - - 8,960 -32.19%
  QoQ % 0.00% 0.00% 55.70% 0.00% 0.00% 0.00% -
  Horiz. % 55.93% 0.00% 92.76% 59.58% 0.00% 0.00% 100.00%
Div Payout % 50.67 % - % 98.43 % 56.48 % - % - % 56.55 % -7.08%
  QoQ % 0.00% 0.00% 74.27% 0.00% 0.00% 0.00% -
  Horiz. % 89.60% 0.00% 174.06% 99.88% 0.00% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 118,704 111,618 112,151 111,586 112,807 111,552 112,011 3.96%
  QoQ % 6.35% -0.48% 0.51% -1.08% 1.12% -0.41% -
  Horiz. % 105.98% 99.65% 100.13% 99.62% 100.71% 99.59% 100.00%
NOSH 659,466 656,578 659,714 656,388 663,571 656,190 658,888 0.06%
  QoQ % 0.44% -0.48% 0.51% -1.08% 1.12% -0.41% -
  Horiz. % 100.09% 99.65% 100.13% 99.62% 100.71% 99.59% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 20.42 % 19.64 % 16.66 % 16.59 % 12.00 % 11.34 % 24.55 % -11.59%
  QoQ % 3.97% 17.89% 0.42% 38.25% 5.82% -53.81% -
  Horiz. % 83.18% 80.00% 67.86% 67.58% 48.88% 46.19% 100.00%
ROE 8.33 % 8.94 % 7.53 % 8.47 % 4.94 % 4.94 % 14.15 % -29.83%
  QoQ % -6.82% 18.73% -11.10% 71.46% 0.00% -65.09% -
  Horiz. % 58.87% 63.18% 53.22% 59.86% 34.91% 34.91% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.33 12.14 12.73 12.76 12.45 12.08 14.69 -11.05%
  QoQ % 1.57% -4.63% -0.24% 2.49% 3.06% -17.77% -
  Horiz. % 83.93% 82.64% 86.66% 86.86% 84.75% 82.23% 100.00%
EPS 1.50 1.52 1.28 1.44 0.84 0.84 2.41 -27.17%
  QoQ % -1.32% 18.75% -11.11% 71.43% 0.00% -65.15% -
  Horiz. % 62.24% 63.07% 53.11% 59.75% 34.85% 34.85% 100.00%
DPS 0.76 0.00 1.26 0.81 0.00 0.00 1.36 -32.23%
  QoQ % 0.00% 0.00% 55.56% 0.00% 0.00% 0.00% -
  Horiz. % 55.88% 0.00% 92.65% 59.56% 0.00% 0.00% 100.00%
NAPS 0.1800 0.1700 0.1700 0.1700 0.1700 0.1700 0.1700 3.89%
  QoQ % 5.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.88% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.35 12.11 12.76 12.73 12.55 12.04 14.71 -11.03%
  QoQ % 1.98% -5.09% 0.24% 1.43% 4.24% -18.15% -
  Horiz. % 83.96% 82.32% 86.74% 86.54% 85.32% 81.85% 100.00%
EPS 1.50 1.52 1.28 1.44 0.85 0.84 2.41 -27.17%
  QoQ % -1.32% 18.75% -11.11% 69.41% 1.19% -65.15% -
  Horiz. % 62.24% 63.07% 53.11% 59.75% 35.27% 34.85% 100.00%
DPS 0.76 0.00 1.26 0.81 0.00 0.00 1.36 -32.23%
  QoQ % 0.00% 0.00% 55.56% 0.00% 0.00% 0.00% -
  Horiz. % 55.88% 0.00% 92.65% 59.56% 0.00% 0.00% 100.00%
NAPS 0.1804 0.1696 0.1704 0.1696 0.1714 0.1695 0.1702 3.97%
  QoQ % 6.37% -0.47% 0.47% -1.05% 1.12% -0.41% -
  Horiz. % 105.99% 99.65% 100.12% 99.65% 100.71% 99.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.2250 0.2300 0.2050 0.2200 0.2650 0.2850 0.1700 -
P/RPS 1.83 1.90 1.61 1.72 2.13 2.36 1.16 35.63%
  QoQ % -3.68% 18.01% -6.40% -19.25% -9.75% 103.45% -
  Horiz. % 157.76% 163.79% 138.79% 148.28% 183.62% 203.45% 100.00%
P/EPS 15.00 15.13 16.01 15.28 31.55 33.93 7.07 65.34%
  QoQ % -0.86% -5.50% 4.78% -51.57% -7.01% 379.92% -
  Horiz. % 212.16% 214.00% 226.45% 216.12% 446.25% 479.92% 100.00%
EY 6.67 6.61 6.24 6.55 3.17 2.95 14.15 -39.51%
  QoQ % 0.91% 5.93% -4.73% 106.62% 7.46% -79.15% -
  Horiz. % 47.14% 46.71% 44.10% 46.29% 22.40% 20.85% 100.00%
DY 3.38 0.00 6.15 3.70 0.00 0.00 8.00 -43.78%
  QoQ % 0.00% 0.00% 66.22% 0.00% 0.00% 0.00% -
  Horiz. % 42.25% 0.00% 76.88% 46.25% 0.00% 0.00% 100.00%
P/NAPS 1.25 1.35 1.21 1.29 1.56 1.68 1.00 16.09%
  QoQ % -7.41% 11.57% -6.20% -17.31% -7.14% 68.00% -
  Horiz. % 125.00% 135.00% 121.00% 129.00% 156.00% 168.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 30/04/15 27/02/15 24/11/14 26/08/14 30/05/14 28/02/14 -
Price 0.1950 0.2350 0.2100 0.2050 0.2550 0.2850 0.2150 -
P/RPS 1.58 1.94 1.65 1.61 2.05 2.36 1.46 5.42%
  QoQ % -18.56% 17.58% 2.48% -21.46% -13.14% 61.64% -
  Horiz. % 108.22% 132.88% 113.01% 110.27% 140.41% 161.64% 100.00%
P/EPS 13.00 15.46 16.40 14.24 30.36 33.93 8.94 28.44%
  QoQ % -15.91% -5.73% 15.17% -53.10% -10.52% 279.53% -
  Horiz. % 145.41% 172.93% 183.45% 159.28% 339.60% 379.53% 100.00%
EY 7.69 6.47 6.10 7.02 3.29 2.95 11.19 -22.18%
  QoQ % 18.86% 6.07% -13.11% 113.37% 11.53% -73.64% -
  Horiz. % 68.72% 57.82% 54.51% 62.73% 29.40% 26.36% 100.00%
DY 3.90 0.00 6.00 3.97 0.00 0.00 6.33 -27.66%
  QoQ % 0.00% 0.00% 51.13% 0.00% 0.00% 0.00% -
  Horiz. % 61.61% 0.00% 94.79% 62.72% 0.00% 0.00% 100.00%
P/NAPS 1.08 1.38 1.24 1.21 1.50 1.68 1.26 -9.79%
  QoQ % -21.74% 11.29% 2.48% -19.33% -10.71% 33.33% -
  Horiz. % 85.71% 109.52% 98.41% 96.03% 119.05% 133.33% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers