Highlights

[PICORP] QoQ Annualized Quarter Result on 2018-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     195.73%    YoY -     -55.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 99,850 97,480 102,208 87,465 82,785 85,238 88,848 8.09%
  QoQ % 2.43% -4.63% 16.86% 5.65% -2.88% -4.06% -
  Horiz. % 112.38% 109.72% 115.04% 98.44% 93.18% 95.94% 100.00%
PBT 12,521 13,096 12,888 12,815 12,085 14,574 16,140 -15.56%
  QoQ % -4.39% 1.61% 0.57% 6.04% -17.08% -9.70% -
  Horiz. % 77.58% 81.14% 79.85% 79.40% 74.88% 90.30% 100.00%
Tax -5,681 -4,776 -4,948 -5,655 -4,766 -4,974 -6,100 -4.63%
  QoQ % -18.96% 3.48% 12.50% -18.64% 4.17% 18.46% -
  Horiz. % 93.14% 78.30% 81.11% 92.70% 78.14% 81.54% 100.00%
NP 6,840 8,320 7,940 7,160 7,318 9,600 10,040 -22.56%
  QoQ % -17.79% 4.79% 10.89% -2.17% -23.76% -4.38% -
  Horiz. % 68.13% 82.87% 79.08% 71.31% 72.90% 95.62% 100.00%
NP to SH 1,322 2,386 1,676 448 -468 882 5,520 -61.39%
  QoQ % -44.57% 42.36% 274.11% 195.73% -153.06% -84.02% -
  Horiz. % 23.96% 43.22% 30.36% 8.12% -8.48% 15.98% 100.00%
Tax Rate 45.37 % 36.47 % 38.39 % 44.13 % 39.44 % 34.13 % 37.79 % 12.95%
  QoQ % 24.40% -5.00% -13.01% 11.89% 15.56% -9.69% -
  Horiz. % 120.06% 96.51% 101.59% 116.78% 104.37% 90.31% 100.00%
Total Cost 93,010 89,160 94,268 80,305 75,466 75,638 78,808 11.67%
  QoQ % 4.32% -5.42% 17.39% 6.41% -0.23% -4.02% -
  Horiz. % 118.02% 113.14% 119.62% 101.90% 95.76% 95.98% 100.00%
Net Worth 78,695 78,695 78,743 78,743 78,793 78,793 85,359 -5.27%
  QoQ % 0.00% -0.06% 0.00% -0.06% 0.00% -7.69% -
  Horiz. % 92.19% 92.19% 92.25% 92.25% 92.31% 92.31% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 3,280 1,313 1,969 - -
  QoQ % 0.00% 0.00% 0.00% 149.84% -33.33% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 166.56% 66.67% 100.00% -
Div Payout % - % - % - % 732.36 % - % 223.34 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 327.91% 0.00% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 78,695 78,695 78,743 78,743 78,793 78,793 85,359 -5.27%
  QoQ % 0.00% -0.06% 0.00% -0.06% 0.00% -7.69% -
  Horiz. % 92.19% 92.19% 92.25% 92.25% 92.31% 92.31% 100.00%
NOSH 655,796 655,796 656,196 656,196 656,609 656,609 656,609 -0.08%
  QoQ % 0.00% -0.06% 0.00% -0.06% 0.00% 0.00% -
  Horiz. % 99.88% 99.88% 99.94% 99.94% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.85 % 8.54 % 7.77 % 8.19 % 8.84 % 11.26 % 11.30 % -28.35%
  QoQ % -19.79% 9.91% -5.13% -7.35% -21.49% -0.35% -
  Horiz. % 60.62% 75.58% 68.76% 72.48% 78.23% 99.65% 100.00%
ROE 1.68 % 3.03 % 2.13 % 0.57 % -0.59 % 1.12 % 6.47 % -59.27%
  QoQ % -44.55% 42.25% 273.68% 196.61% -152.68% -82.69% -
  Horiz. % 25.97% 46.83% 32.92% 8.81% -9.12% 17.31% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 15.23 14.86 15.58 13.33 12.61 12.98 13.53 8.20%
  QoQ % 2.49% -4.62% 16.88% 5.71% -2.85% -4.07% -
  Horiz. % 112.56% 109.83% 115.15% 98.52% 93.20% 95.93% 100.00%
EPS 0.20 0.24 0.24 0.12 -0.16 0.00 0.84 -61.55%
  QoQ % -16.67% 0.00% 100.00% 175.00% 0.00% 0.00% -
  Horiz. % 23.81% 28.57% 28.57% 14.29% -19.05% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.50 0.20 0.30 0.00 -
  QoQ % 0.00% 0.00% 0.00% 150.00% -33.33% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 166.67% 66.67% 100.00% -
NAPS 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 0.1300 -5.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -7.69% -
  Horiz. % 92.31% 92.31% 92.31% 92.31% 92.31% 92.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 15.17 14.81 15.53 13.29 12.58 12.95 13.50 8.08%
  QoQ % 2.43% -4.64% 16.85% 5.64% -2.86% -4.07% -
  Horiz. % 112.37% 109.70% 115.04% 98.44% 93.19% 95.93% 100.00%
EPS 0.20 0.36 0.25 0.07 -0.07 0.13 0.84 -61.55%
  QoQ % -44.44% 44.00% 257.14% 200.00% -153.85% -84.52% -
  Horiz. % 23.81% 42.86% 29.76% 8.33% -8.33% 15.48% 100.00%
DPS 0.00 0.00 0.00 0.50 0.20 0.30 0.00 -
  QoQ % 0.00% 0.00% 0.00% 150.00% -33.33% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 166.67% 66.67% 100.00% -
NAPS 0.1196 0.1196 0.1197 0.1197 0.1197 0.1197 0.1297 -5.26%
  QoQ % 0.00% -0.08% 0.00% 0.00% 0.00% -7.71% -
  Horiz. % 92.21% 92.21% 92.29% 92.29% 92.29% 92.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.1300 0.1350 0.1350 0.1200 0.1300 0.1350 0.1350 -
P/RPS 0.85 0.91 0.87 0.90 1.03 1.04 1.00 -10.26%
  QoQ % -6.59% 4.60% -3.33% -12.62% -0.96% 4.00% -
  Horiz. % 85.00% 91.00% 87.00% 90.00% 103.00% 104.00% 100.00%
P/EPS 64.46 37.10 52.86 175.77 -182.39 100.50 16.06 152.35%
  QoQ % 73.75% -29.81% -69.93% 196.37% -281.48% 525.78% -
  Horiz. % 401.37% 231.01% 329.14% 1,094.46% -1,135.68% 625.78% 100.00%
EY 1.55 2.70 1.89 0.57 -0.55 1.00 6.23 -60.41%
  QoQ % -42.59% 42.86% 231.58% 203.64% -155.00% -83.95% -
  Horiz. % 24.88% 43.34% 30.34% 9.15% -8.83% 16.05% 100.00%
DY 0.00 0.00 0.00 4.17 1.54 2.22 0.00 -
  QoQ % 0.00% 0.00% 0.00% 170.78% -30.63% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 187.84% 69.37% 100.00% -
P/NAPS 1.08 1.13 1.13 1.00 1.08 1.13 1.04 2.55%
  QoQ % -4.42% 0.00% 13.00% -7.41% -4.42% 8.65% -
  Horiz. % 103.85% 108.65% 108.65% 96.15% 103.85% 108.65% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 20/08/19 23/05/19 28/02/19 07/11/18 30/08/18 04/05/18 -
Price 0.1200 0.1200 0.1300 0.1300 0.1150 0.1300 0.1400 -
P/RPS 0.79 0.81 0.83 0.98 0.91 1.00 1.03 -16.20%
  QoQ % -2.47% -2.41% -15.31% 7.69% -9.00% -2.91% -
  Horiz. % 76.70% 78.64% 80.58% 95.15% 88.35% 97.09% 100.00%
P/EPS 59.50 32.98 50.90 190.41 -161.35 96.78 16.65 133.56%
  QoQ % 80.41% -35.21% -73.27% 218.01% -266.72% 481.26% -
  Horiz. % 357.36% 198.08% 305.71% 1,143.60% -969.07% 581.26% 100.00%
EY 1.68 3.03 1.96 0.53 -0.62 1.03 6.00 -57.17%
  QoQ % -44.55% 54.59% 269.81% 185.48% -160.19% -82.83% -
  Horiz. % 28.00% 50.50% 32.67% 8.83% -10.33% 17.17% 100.00%
DY 0.00 0.00 0.00 3.85 1.74 2.31 0.00 -
  QoQ % 0.00% 0.00% 0.00% 121.26% -24.68% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 166.67% 75.32% 100.00% -
P/NAPS 1.00 1.00 1.08 1.08 0.96 1.08 1.08 -5.00%
  QoQ % 0.00% -7.41% 0.00% 12.50% -11.11% 0.00% -
  Horiz. % 92.59% 92.59% 100.00% 100.00% 88.89% 100.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

230  628  603  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 HPPHB 0.90+0.19 
 DNEX 0.265+0.04 
 AT 0.185+0.01 
 FINTEC 0.08+0.005 
 VSOLAR 0.04+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.335+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

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