Highlights

[PICORP] QoQ Annualized Quarter Result on 2018-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 04-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     453.66%    YoY -     -22.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 87,465 82,785 85,238 88,848 83,876 81,405 84,656 2.19%
  QoQ % 5.65% -2.88% -4.06% 5.93% 3.04% -3.84% -
  Horiz. % 103.32% 97.79% 100.69% 104.95% 99.08% 96.16% 100.00%
PBT 12,815 12,085 14,574 16,140 12,841 10,340 15,036 -10.08%
  QoQ % 6.04% -17.08% -9.70% 25.69% 24.19% -31.23% -
  Horiz. % 85.23% 80.38% 96.93% 107.34% 85.40% 68.77% 100.00%
Tax -5,655 -4,766 -4,974 -6,100 -5,342 -4,662 -5,972 -3.56%
  QoQ % -18.64% 4.17% 18.46% -14.19% -14.57% 21.92% -
  Horiz. % 94.69% 79.82% 83.29% 102.14% 89.45% 78.08% 100.00%
NP 7,160 7,318 9,600 10,040 7,499 5,677 9,064 -14.51%
  QoQ % -2.17% -23.76% -4.38% 33.88% 32.09% -37.36% -
  Horiz. % 78.99% 80.74% 105.91% 110.77% 82.73% 62.64% 100.00%
NP to SH 448 -468 882 5,520 997 -1,122 1,486 -54.94%
  QoQ % 195.73% -153.06% -84.02% 453.66% 188.81% -175.55% -
  Horiz. % 30.15% -31.49% 59.35% 371.47% 67.09% -75.55% 100.00%
Tax Rate 44.13 % 39.44 % 34.13 % 37.79 % 41.60 % 45.09 % 39.72 % 7.25%
  QoQ % 11.89% 15.56% -9.69% -9.16% -7.74% 13.52% -
  Horiz. % 111.10% 99.30% 85.93% 95.14% 104.73% 113.52% 100.00%
Total Cost 80,305 75,466 75,638 78,808 76,377 75,728 75,592 4.10%
  QoQ % 6.41% -0.23% -4.02% 3.18% 0.86% 0.18% -
  Horiz. % 106.23% 99.83% 100.06% 104.25% 101.04% 100.18% 100.00%
Net Worth 78,743 78,793 78,793 85,359 85,370 85,381 85,381 -5.24%
  QoQ % -0.06% 0.00% -7.69% -0.01% -0.01% 0.00% -
  Horiz. % 92.23% 92.28% 92.28% 99.97% 99.99% 100.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 3,280 1,313 1,969 - 3,283 - - -
  QoQ % 149.84% -33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 222.37% 0.00% 67.81% 0.00% 100.00% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 78,743 78,793 78,793 85,359 85,370 85,381 85,381 -5.24%
  QoQ % -0.06% 0.00% -7.69% -0.01% -0.01% 0.00% -
  Horiz. % 92.23% 92.28% 92.28% 99.97% 99.99% 100.00% 100.00%
NOSH 656,196 656,609 656,609 656,609 656,699 656,780 656,780 -0.06%
  QoQ % -0.06% 0.00% 0.00% -0.01% -0.01% 0.00% -
  Horiz. % 99.91% 99.97% 99.97% 99.97% 99.99% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.19 % 8.84 % 11.26 % 11.30 % 8.94 % 6.97 % 10.71 % -16.34%
  QoQ % -7.35% -21.49% -0.35% 26.40% 28.26% -34.92% -
  Horiz. % 76.47% 82.54% 105.14% 105.51% 83.47% 65.08% 100.00%
ROE 0.57 % -0.59 % 1.12 % 6.47 % 1.17 % -1.31 % 1.74 % -52.38%
  QoQ % 196.61% -152.68% -82.69% 452.99% 189.31% -175.29% -
  Horiz. % 32.76% -33.91% 64.37% 371.84% 67.24% -75.29% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 13.33 12.61 12.98 13.53 12.77 12.39 12.89 2.26%
  QoQ % 5.71% -2.85% -4.07% 5.95% 3.07% -3.88% -
  Horiz. % 103.41% 97.83% 100.70% 104.97% 99.07% 96.12% 100.00%
EPS 0.12 -0.16 0.00 0.84 0.15 -0.17 0.22 -33.17%
  QoQ % 175.00% 0.00% 0.00% 460.00% 188.24% -177.27% -
  Horiz. % 54.55% -72.73% 0.00% 381.82% 68.18% -77.27% 100.00%
DPS 0.50 0.20 0.30 0.00 0.50 0.00 0.00 -
  QoQ % 150.00% -33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 40.00% 60.00% 0.00% 100.00% - -
NAPS 0.1200 0.1200 0.1200 0.1300 0.1300 0.1300 0.1300 -5.18%
  QoQ % 0.00% 0.00% -7.69% 0.00% 0.00% 0.00% -
  Horiz. % 92.31% 92.31% 92.31% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 13.29 12.58 12.95 13.50 12.75 12.37 12.87 2.16%
  QoQ % 5.64% -2.86% -4.07% 5.88% 3.07% -3.89% -
  Horiz. % 103.26% 97.75% 100.62% 104.90% 99.07% 96.11% 100.00%
EPS 0.07 -0.07 0.13 0.84 0.15 -0.17 0.23 -54.66%
  QoQ % 200.00% -153.85% -84.52% 460.00% 188.24% -173.91% -
  Horiz. % 30.43% -30.43% 56.52% 365.22% 65.22% -73.91% 100.00%
DPS 0.50 0.20 0.30 0.00 0.50 0.00 0.00 -
  QoQ % 150.00% -33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 40.00% 60.00% 0.00% 100.00% - -
NAPS 0.1197 0.1197 0.1197 0.1297 0.1297 0.1298 0.1298 -5.24%
  QoQ % 0.00% 0.00% -7.71% 0.00% -0.08% 0.00% -
  Horiz. % 92.22% 92.22% 92.22% 99.92% 99.92% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.1200 0.1300 0.1350 0.1350 0.1300 0.1400 0.1700 -
P/RPS 0.90 1.03 1.04 1.00 1.02 1.13 1.32 -22.48%
  QoQ % -12.62% -0.96% 4.00% -1.96% -9.73% -14.39% -
  Horiz. % 68.18% 78.03% 78.79% 75.76% 77.27% 85.61% 100.00%
P/EPS 175.77 -182.39 100.50 16.06 85.63 -81.90 75.14 75.94%
  QoQ % 196.37% -281.48% 525.78% -81.24% 204.55% -209.00% -
  Horiz. % 233.92% -242.73% 133.75% 21.37% 113.96% -109.00% 100.00%
EY 0.57 -0.55 1.00 6.23 1.17 -1.22 1.33 -43.07%
  QoQ % 203.64% -155.00% -83.95% 432.48% 195.90% -191.73% -
  Horiz. % 42.86% -41.35% 75.19% 468.42% 87.97% -91.73% 100.00%
DY 4.17 1.54 2.22 0.00 3.85 0.00 0.00 -
  QoQ % 170.78% -30.63% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.31% 40.00% 57.66% 0.00% 100.00% - -
P/NAPS 1.00 1.08 1.13 1.04 1.00 1.08 1.31 -16.43%
  QoQ % -7.41% -4.42% 8.65% 4.00% -7.41% -17.56% -
  Horiz. % 76.34% 82.44% 86.26% 79.39% 76.34% 82.44% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 07/11/18 30/08/18 04/05/18 27/02/18 20/11/17 21/08/17 -
Price 0.1300 0.1150 0.1300 0.1400 0.1200 0.1300 0.1400 -
P/RPS 0.98 0.91 1.00 1.03 0.94 1.05 1.09 -6.83%
  QoQ % 7.69% -9.00% -2.91% 9.57% -10.48% -3.67% -
  Horiz. % 89.91% 83.49% 91.74% 94.50% 86.24% 96.33% 100.00%
P/EPS 190.41 -161.35 96.78 16.65 79.04 -76.05 61.88 111.12%
  QoQ % 218.01% -266.72% 481.26% -78.93% 203.93% -222.90% -
  Horiz. % 307.71% -260.75% 156.40% 26.91% 127.73% -122.90% 100.00%
EY 0.53 -0.62 1.03 6.00 1.27 -1.31 1.62 -52.42%
  QoQ % 185.48% -160.19% -82.83% 372.44% 196.95% -180.86% -
  Horiz. % 32.72% -38.27% 63.58% 370.37% 78.40% -80.86% 100.00%
DY 3.85 1.74 2.31 0.00 4.17 0.00 0.00 -
  QoQ % 121.26% -24.68% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.33% 41.73% 55.40% 0.00% 100.00% - -
P/NAPS 1.08 0.96 1.08 1.08 0.92 1.00 1.08 -
  QoQ % 12.50% -11.11% 0.00% 17.39% -8.00% -7.41% -
  Horiz. % 100.00% 88.89% 100.00% 100.00% 85.19% 92.59% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers