Highlights

[PICORP] QoQ Annualized Quarter Result on 2018-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 07-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -153.06%    YoY -     58.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 97,480 102,208 87,465 82,785 85,238 88,848 83,876 10.57%
  QoQ % -4.63% 16.86% 5.65% -2.88% -4.06% 5.93% -
  Horiz. % 116.22% 121.86% 104.28% 98.70% 101.62% 105.93% 100.00%
PBT 13,096 12,888 12,815 12,085 14,574 16,140 12,841 1.32%
  QoQ % 1.61% 0.57% 6.04% -17.08% -9.70% 25.69% -
  Horiz. % 101.99% 100.37% 99.80% 94.12% 113.50% 125.69% 100.00%
Tax -4,776 -4,948 -5,655 -4,766 -4,974 -6,100 -5,342 -7.21%
  QoQ % 3.48% 12.50% -18.64% 4.17% 18.46% -14.19% -
  Horiz. % 89.40% 92.62% 105.86% 89.23% 93.11% 114.19% 100.00%
NP 8,320 7,940 7,160 7,318 9,600 10,040 7,499 7.19%
  QoQ % 4.79% 10.89% -2.17% -23.76% -4.38% 33.88% -
  Horiz. % 110.95% 105.88% 95.48% 97.60% 128.02% 133.88% 100.00%
NP to SH 2,386 1,676 448 -468 882 5,520 997 79.20%
  QoQ % 42.36% 274.11% 195.73% -153.06% -84.02% 453.66% -
  Horiz. % 239.32% 168.10% 44.93% -46.94% 88.47% 553.66% 100.00%
Tax Rate 36.47 % 38.39 % 44.13 % 39.44 % 34.13 % 37.79 % 41.60 % -8.42%
  QoQ % -5.00% -13.01% 11.89% 15.56% -9.69% -9.16% -
  Horiz. % 87.67% 92.28% 106.08% 94.81% 82.04% 90.84% 100.00%
Total Cost 89,160 94,268 80,305 75,466 75,638 78,808 76,377 10.90%
  QoQ % -5.42% 17.39% 6.41% -0.23% -4.02% 3.18% -
  Horiz. % 116.74% 123.42% 105.14% 98.81% 99.03% 103.18% 100.00%
Net Worth 78,695 78,743 78,743 78,793 78,793 85,359 85,370 -5.30%
  QoQ % -0.06% 0.00% -0.06% 0.00% -7.69% -0.01% -
  Horiz. % 92.18% 92.24% 92.24% 92.30% 92.30% 99.99% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 3,280 1,313 1,969 - 3,283 -
  QoQ % 0.00% 0.00% 149.84% -33.33% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 222.37% 0.00% 67.81% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 78,695 78,743 78,743 78,793 78,793 85,359 85,370 -5.30%
  QoQ % -0.06% 0.00% -0.06% 0.00% -7.69% -0.01% -
  Horiz. % 92.18% 92.24% 92.24% 92.30% 92.30% 99.99% 100.00%
NOSH 655,796 656,196 656,196 656,609 656,609 656,609 656,699 -0.09%
  QoQ % -0.06% 0.00% -0.06% 0.00% 0.00% -0.01% -
  Horiz. % 99.86% 99.92% 99.92% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.54 % 7.77 % 8.19 % 8.84 % 11.26 % 11.30 % 8.94 % -3.01%
  QoQ % 9.91% -5.13% -7.35% -21.49% -0.35% 26.40% -
  Horiz. % 95.53% 86.91% 91.61% 98.88% 125.95% 126.40% 100.00%
ROE 3.03 % 2.13 % 0.57 % -0.59 % 1.12 % 6.47 % 1.17 % 88.91%
  QoQ % 42.25% 273.68% 196.61% -152.68% -82.69% 452.99% -
  Horiz. % 258.97% 182.05% 48.72% -50.43% 95.73% 552.99% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 14.86 15.58 13.33 12.61 12.98 13.53 12.77 10.66%
  QoQ % -4.62% 16.88% 5.71% -2.85% -4.07% 5.95% -
  Horiz. % 116.37% 122.00% 104.39% 98.75% 101.64% 105.95% 100.00%
EPS 0.24 0.24 0.12 -0.16 0.00 0.84 0.15 36.92%
  QoQ % 0.00% 100.00% 175.00% 0.00% 0.00% 460.00% -
  Horiz. % 160.00% 160.00% 80.00% -106.67% 0.00% 560.00% 100.00%
DPS 0.00 0.00 0.50 0.20 0.30 0.00 0.50 -
  QoQ % 0.00% 0.00% 150.00% -33.33% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 40.00% 60.00% 0.00% 100.00%
NAPS 0.1200 0.1200 0.1200 0.1200 0.1200 0.1300 0.1300 -5.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% -7.69% 0.00% -
  Horiz. % 92.31% 92.31% 92.31% 92.31% 92.31% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 14.81 15.53 13.29 12.58 12.95 13.50 12.75 10.53%
  QoQ % -4.64% 16.85% 5.64% -2.86% -4.07% 5.88% -
  Horiz. % 116.16% 121.80% 104.24% 98.67% 101.57% 105.88% 100.00%
EPS 0.36 0.25 0.07 -0.07 0.13 0.84 0.15 79.54%
  QoQ % 44.00% 257.14% 200.00% -153.85% -84.52% 460.00% -
  Horiz. % 240.00% 166.67% 46.67% -46.67% 86.67% 560.00% 100.00%
DPS 0.00 0.00 0.50 0.20 0.30 0.00 0.50 -
  QoQ % 0.00% 0.00% 150.00% -33.33% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 40.00% 60.00% 0.00% 100.00%
NAPS 0.1196 0.1197 0.1197 0.1197 0.1197 0.1297 0.1297 -5.28%
  QoQ % -0.08% 0.00% 0.00% 0.00% -7.71% 0.00% -
  Horiz. % 92.21% 92.29% 92.29% 92.29% 92.29% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.1350 0.1350 0.1200 0.1300 0.1350 0.1350 0.1300 -
P/RPS 0.91 0.87 0.90 1.03 1.04 1.00 1.02 -7.34%
  QoQ % 4.60% -3.33% -12.62% -0.96% 4.00% -1.96% -
  Horiz. % 89.22% 85.29% 88.24% 100.98% 101.96% 98.04% 100.00%
P/EPS 37.10 52.86 175.77 -182.39 100.50 16.06 85.63 -42.83%
  QoQ % -29.81% -69.93% 196.37% -281.48% 525.78% -81.24% -
  Horiz. % 43.33% 61.73% 205.27% -213.00% 117.37% 18.76% 100.00%
EY 2.70 1.89 0.57 -0.55 1.00 6.23 1.17 74.90%
  QoQ % 42.86% 231.58% 203.64% -155.00% -83.95% 432.48% -
  Horiz. % 230.77% 161.54% 48.72% -47.01% 85.47% 532.48% 100.00%
DY 0.00 0.00 4.17 1.54 2.22 0.00 3.85 -
  QoQ % 0.00% 0.00% 170.78% -30.63% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 108.31% 40.00% 57.66% 0.00% 100.00%
P/NAPS 1.13 1.13 1.00 1.08 1.13 1.04 1.00 8.51%
  QoQ % 0.00% 13.00% -7.41% -4.42% 8.65% 4.00% -
  Horiz. % 113.00% 113.00% 100.00% 108.00% 113.00% 104.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 20/08/19 23/05/19 28/02/19 07/11/18 30/08/18 04/05/18 27/02/18 -
Price 0.1200 0.1300 0.1300 0.1150 0.1300 0.1400 0.1200 -
P/RPS 0.81 0.83 0.98 0.91 1.00 1.03 0.94 -9.47%
  QoQ % -2.41% -15.31% 7.69% -9.00% -2.91% 9.57% -
  Horiz. % 86.17% 88.30% 104.26% 96.81% 106.38% 109.57% 100.00%
P/EPS 32.98 50.90 190.41 -161.35 96.78 16.65 79.04 -44.25%
  QoQ % -35.21% -73.27% 218.01% -266.72% 481.26% -78.93% -
  Horiz. % 41.73% 64.40% 240.90% -204.14% 122.44% 21.07% 100.00%
EY 3.03 1.96 0.53 -0.62 1.03 6.00 1.27 78.83%
  QoQ % 54.59% 269.81% 185.48% -160.19% -82.83% 372.44% -
  Horiz. % 238.58% 154.33% 41.73% -48.82% 81.10% 472.44% 100.00%
DY 0.00 0.00 3.85 1.74 2.31 0.00 4.17 -
  QoQ % 0.00% 0.00% 121.26% -24.68% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 92.33% 41.73% 55.40% 0.00% 100.00%
P/NAPS 1.00 1.08 1.08 0.96 1.08 1.08 0.92 5.73%
  QoQ % -7.41% 0.00% 12.50% -11.11% 0.00% 17.39% -
  Horiz. % 108.70% 117.39% 117.39% 104.35% 117.39% 117.39% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers