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.
 


 

339  271  535  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.090.00 
 SUPERMX 1.56+0.11 
 ICON 0.40+0.28 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 
 THHEAVY 0.1350.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers