Highlights

[PICORP] QoQ Annualized Quarter Result on 2017-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     188.81%    YoY -     113.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 82,785 85,238 88,848 83,876 81,405 84,656 95,184 -8.88%
  QoQ % -2.88% -4.06% 5.93% 3.04% -3.84% -11.06% -
  Horiz. % 86.97% 89.55% 93.34% 88.12% 85.52% 88.94% 100.00%
PBT 12,085 14,574 16,140 12,841 10,340 15,036 26,116 -40.14%
  QoQ % -17.08% -9.70% 25.69% 24.19% -31.23% -42.43% -
  Horiz. % 46.28% 55.80% 61.80% 49.17% 39.59% 57.57% 100.00%
Tax -4,766 -4,974 -6,100 -5,342 -4,662 -5,972 -8,856 -33.81%
  QoQ % 4.17% 18.46% -14.19% -14.57% 21.92% 32.57% -
  Horiz. % 53.82% 56.17% 68.88% 60.32% 52.65% 67.43% 100.00%
NP 7,318 9,600 10,040 7,499 5,677 9,064 17,260 -43.53%
  QoQ % -23.76% -4.38% 33.88% 32.09% -37.36% -47.49% -
  Horiz. % 42.40% 55.62% 58.17% 43.45% 32.89% 52.51% 100.00%
NP to SH -468 882 5,520 997 -1,122 1,486 7,100 -
  QoQ % -153.06% -84.02% 453.66% 188.81% -175.55% -79.07% -
  Horiz. % -6.59% 12.42% 77.75% 14.04% -15.81% 20.93% 100.00%
Tax Rate 39.44 % 34.13 % 37.79 % 41.60 % 45.09 % 39.72 % 33.91 % 10.59%
  QoQ % 15.56% -9.69% -9.16% -7.74% 13.52% 17.13% -
  Horiz. % 116.31% 100.65% 111.44% 122.68% 132.97% 117.13% 100.00%
Total Cost 75,466 75,638 78,808 76,377 75,728 75,592 77,924 -2.11%
  QoQ % -0.23% -4.02% 3.18% 0.86% 0.18% -2.99% -
  Horiz. % 96.85% 97.07% 101.13% 98.01% 97.18% 97.01% 100.00%
Net Worth 78,793 78,793 85,359 85,370 85,381 85,381 91,949 -9.77%
  QoQ % 0.00% -7.69% -0.01% -0.01% 0.00% -7.14% -
  Horiz. % 85.69% 85.69% 92.83% 92.85% 92.86% 92.86% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 1,313 1,969 - 3,283 - - - -
  QoQ % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.99% 59.99% 0.00% 100.00% - - -
Div Payout % - % 223.34 % - % 329.34 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 67.81% 0.00% 100.00% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 78,793 78,793 85,359 85,370 85,381 85,381 91,949 -9.77%
  QoQ % 0.00% -7.69% -0.01% -0.01% 0.00% -7.14% -
  Horiz. % 85.69% 85.69% 92.83% 92.85% 92.86% 92.86% 100.00%
NOSH 656,609 656,609 656,609 656,699 656,780 656,780 656,780 -0.02%
  QoQ % 0.00% 0.00% -0.01% -0.01% 0.00% 0.00% -
  Horiz. % 99.97% 99.97% 99.97% 99.99% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.84 % 11.26 % 11.30 % 8.94 % 6.97 % 10.71 % 18.13 % -38.02%
  QoQ % -21.49% -0.35% 26.40% 28.26% -34.92% -40.93% -
  Horiz. % 48.76% 62.11% 62.33% 49.31% 38.44% 59.07% 100.00%
ROE -0.59 % 1.12 % 6.47 % 1.17 % -1.31 % 1.74 % 7.72 % -
  QoQ % -152.68% -82.69% 452.99% 189.31% -175.29% -77.46% -
  Horiz. % -7.64% 14.51% 83.81% 15.16% -16.97% 22.54% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 12.61 12.98 13.53 12.77 12.39 12.89 14.49 -8.84%
  QoQ % -2.85% -4.07% 5.95% 3.07% -3.88% -11.04% -
  Horiz. % 87.03% 89.58% 93.37% 88.13% 85.51% 88.96% 100.00%
EPS -0.16 0.00 0.84 0.15 -0.17 0.22 1.08 -
  QoQ % 0.00% 0.00% 460.00% 188.24% -177.27% -79.63% -
  Horiz. % -14.81% 0.00% 77.78% 13.89% -15.74% 20.37% 100.00%
DPS 0.20 0.30 0.00 0.50 0.00 0.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 60.00% 0.00% 100.00% - - -
NAPS 0.1200 0.1200 0.1300 0.1300 0.1300 0.1300 0.1400 -9.76%
  QoQ % 0.00% -7.69% 0.00% 0.00% 0.00% -7.14% -
  Horiz. % 85.71% 85.71% 92.86% 92.86% 92.86% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 12.58 12.95 13.50 12.75 12.37 12.87 14.47 -8.90%
  QoQ % -2.86% -4.07% 5.88% 3.07% -3.89% -11.06% -
  Horiz. % 86.94% 89.50% 93.30% 88.11% 85.49% 88.94% 100.00%
EPS -0.07 0.13 0.84 0.15 -0.17 0.23 1.08 -
  QoQ % -153.85% -84.52% 460.00% 188.24% -173.91% -78.70% -
  Horiz. % -6.48% 12.04% 77.78% 13.89% -15.74% 21.30% 100.00%
DPS 0.20 0.30 0.00 0.50 0.00 0.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 60.00% 0.00% 100.00% - - -
NAPS 0.1197 0.1197 0.1297 0.1297 0.1298 0.1298 0.1397 -9.78%
  QoQ % 0.00% -7.71% 0.00% -0.08% 0.00% -7.09% -
  Horiz. % 85.68% 85.68% 92.84% 92.84% 92.91% 92.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.1300 0.1350 0.1350 0.1300 0.1400 0.1700 0.1700 -
P/RPS 1.03 1.04 1.00 1.02 1.13 1.32 1.17 -8.14%
  QoQ % -0.96% 4.00% -1.96% -9.73% -14.39% 12.82% -
  Horiz. % 88.03% 88.89% 85.47% 87.18% 96.58% 112.82% 100.00%
P/EPS -182.39 100.50 16.06 85.63 -81.90 75.14 15.73 -
  QoQ % -281.48% 525.78% -81.24% 204.55% -209.00% 377.69% -
  Horiz. % -1,159.50% 638.91% 102.10% 544.37% -520.66% 477.69% 100.00%
EY -0.55 1.00 6.23 1.17 -1.22 1.33 6.36 -
  QoQ % -155.00% -83.95% 432.48% 195.90% -191.73% -79.09% -
  Horiz. % -8.65% 15.72% 97.96% 18.40% -19.18% 20.91% 100.00%
DY 1.54 2.22 0.00 3.85 0.00 0.00 0.00 -
  QoQ % -30.63% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 57.66% 0.00% 100.00% - - -
P/NAPS 1.08 1.13 1.04 1.00 1.08 1.31 1.21 -7.29%
  QoQ % -4.42% 8.65% 4.00% -7.41% -17.56% 8.26% -
  Horiz. % 89.26% 93.39% 85.95% 82.64% 89.26% 108.26% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 07/11/18 30/08/18 04/05/18 27/02/18 20/11/17 21/08/17 08/05/17 -
Price 0.1150 0.1300 0.1400 0.1200 0.1300 0.1400 0.1700 -
P/RPS 0.91 1.00 1.03 0.94 1.05 1.09 1.17 -15.41%
  QoQ % -9.00% -2.91% 9.57% -10.48% -3.67% -6.84% -
  Horiz. % 77.78% 85.47% 88.03% 80.34% 89.74% 93.16% 100.00%
P/EPS -161.35 96.78 16.65 79.04 -76.05 61.88 15.73 -
  QoQ % -266.72% 481.26% -78.93% 203.93% -222.90% 293.39% -
  Horiz. % -1,025.75% 615.26% 105.85% 502.48% -483.47% 393.39% 100.00%
EY -0.62 1.03 6.00 1.27 -1.31 1.62 6.36 -
  QoQ % -160.19% -82.83% 372.44% 196.95% -180.86% -74.53% -
  Horiz. % -9.75% 16.19% 94.34% 19.97% -20.60% 25.47% 100.00%
DY 1.74 2.31 0.00 4.17 0.00 0.00 0.00 -
  QoQ % -24.68% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.73% 55.40% 0.00% 100.00% - - -
P/NAPS 0.96 1.08 1.08 0.92 1.00 1.08 1.21 -14.29%
  QoQ % -11.11% 0.00% 17.39% -8.00% -7.41% -10.74% -
  Horiz. % 79.34% 89.26% 89.26% 76.03% 82.64% 89.26% 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.
 


 

251  260  575  1239 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 KNM 0.40+0.02 
 ARMADA 0.31-0.005 
 VSOLAR 0.095-0.005 
 KNM-WB 0.20+0.005 
 OPCOM 0.705+0.075 
 GPACKET-WB 0.2650.00 
 KOMARK 0.37+0.02 
 FPGROUP 0.41+0.025 
 SUMATEC 0.030.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers