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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

305  255  574  1384 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 DNEX 0.26+0.005 
 VSOLAR 0.040.00 
 DYNACIA 0.13+0.01 
 KTG 0.24-0.005 
 KSTAR 0.26+0.005 
 DGB-WC 0.02+0.015 
 BIOHLDG 0.28+0.02 
 AT 0.180.00 
 LAMBO 0.030.00 

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