Highlights

[PICORP] QoQ Cumulative Quarter Result on 2014-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     19.13%    YoY -     -46.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 58,981 40,640 19,922 83,989 62,836 41,301 19,811 106.82%
  QoQ % 45.13% 104.00% -76.28% 33.66% 52.14% 108.48% -
  Horiz. % 297.72% 205.14% 100.56% 423.95% 317.18% 208.48% 100.00%
PBT 16,683 12,444 5,763 22,360 16,410 9,538 3,792 168.25%
  QoQ % 34.06% 115.93% -74.23% 36.26% 72.05% 151.53% -
  Horiz. % 439.95% 328.16% 151.98% 589.66% 432.75% 251.53% 100.00%
Tax -7,370 -4,144 -1,851 -8,369 -5,985 -4,581 -1,545 183.10%
  QoQ % -77.85% -123.88% 77.88% -39.83% -30.65% -196.50% -
  Horiz. % 477.02% 268.22% 119.81% 541.68% 387.38% 296.50% 100.00%
NP 9,313 8,300 3,912 13,991 10,425 4,957 2,247 157.80%
  QoQ % 12.20% 112.17% -72.04% 34.21% 110.31% 120.61% -
  Horiz. % 414.46% 369.38% 174.10% 622.65% 463.95% 220.61% 100.00%
NP to SH 7,399 4,946 2,495 8,445 7,089 2,787 1,378 206.32%
  QoQ % 49.60% 98.24% -70.46% 19.13% 154.36% 102.25% -
  Horiz. % 536.94% 358.93% 181.06% 612.84% 514.44% 202.25% 100.00%
Tax Rate 44.18 % 33.30 % 32.12 % 37.43 % 36.47 % 48.03 % 40.74 % 5.55%
  QoQ % 32.67% 3.67% -14.19% 2.63% -24.07% 17.89% -
  Horiz. % 108.44% 81.74% 78.84% 91.88% 89.52% 117.89% 100.00%
Total Cost 49,668 32,340 16,010 69,998 52,411 36,344 17,564 99.85%
  QoQ % 53.58% 102.00% -77.13% 33.56% 44.21% 106.92% -
  Horiz. % 282.78% 184.13% 91.15% 398.53% 298.40% 206.92% 100.00%
Net Worth 118,912 118,704 111,618 112,151 111,586 112,807 111,552 4.35%
  QoQ % 0.18% 6.35% -0.48% 0.51% -1.08% 1.12% -
  Horiz. % 106.60% 106.41% 100.06% 100.54% 100.03% 101.12% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 2,510 2,505 - 8,312 4,003 - - -
  QoQ % 0.18% 0.00% 0.00% 107.60% 0.00% 0.00% -
  Horiz. % 62.70% 62.59% 0.00% 207.60% 100.00% - -
Div Payout % 33.93 % 50.67 % - % 98.43 % 56.48 % - % - % -
  QoQ % -33.04% 0.00% 0.00% 74.27% 0.00% 0.00% -
  Horiz. % 60.07% 89.71% 0.00% 174.27% 100.00% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 118,912 118,704 111,618 112,151 111,586 112,807 111,552 4.35%
  QoQ % 0.18% 6.35% -0.48% 0.51% -1.08% 1.12% -
  Horiz. % 106.60% 106.41% 100.06% 100.54% 100.03% 101.12% 100.00%
NOSH 660,624 659,466 656,578 659,714 656,388 663,571 656,190 0.45%
  QoQ % 0.18% 0.44% -0.48% 0.51% -1.08% 1.12% -
  Horiz. % 100.68% 100.50% 100.06% 100.54% 100.03% 101.12% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 15.79 % 20.42 % 19.64 % 16.66 % 16.59 % 12.00 % 11.34 % 24.67%
  QoQ % -22.67% 3.97% 17.89% 0.42% 38.25% 5.82% -
  Horiz. % 139.24% 180.07% 173.19% 146.91% 146.30% 105.82% 100.00%
ROE 6.22 % 4.17 % 2.24 % 7.53 % 6.35 % 2.47 % 1.24 % 192.74%
  QoQ % 49.16% 86.16% -70.25% 18.58% 157.09% 99.19% -
  Horiz. % 501.61% 336.29% 180.65% 607.26% 512.10% 199.19% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.93 6.16 3.03 12.73 9.57 6.22 3.02 105.88%
  QoQ % 44.97% 103.30% -76.20% 33.02% 53.86% 105.96% -
  Horiz. % 295.70% 203.97% 100.33% 421.52% 316.89% 205.96% 100.00%
EPS 1.12 0.75 0.38 1.28 1.08 0.42 0.21 204.95%
  QoQ % 49.33% 97.37% -70.31% 18.52% 157.14% 100.00% -
  Horiz. % 533.33% 357.14% 180.95% 609.52% 514.29% 200.00% 100.00%
DPS 0.38 0.38 0.00 1.26 0.61 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 106.56% 0.00% 0.00% -
  Horiz. % 62.30% 62.30% 0.00% 206.56% 100.00% - -
NAPS 0.1800 0.1800 0.1700 0.1700 0.1700 0.1700 0.1700 3.88%
  QoQ % 0.00% 5.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.88% 105.88% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.96 6.18 3.03 12.76 9.55 6.28 3.01 106.79%
  QoQ % 44.98% 103.96% -76.25% 33.61% 52.07% 108.64% -
  Horiz. % 297.67% 205.32% 100.66% 423.92% 317.28% 208.64% 100.00%
EPS 1.12 0.75 0.38 1.28 1.08 0.42 0.21 204.95%
  QoQ % 49.33% 97.37% -70.31% 18.52% 157.14% 100.00% -
  Horiz. % 533.33% 357.14% 180.95% 609.52% 514.29% 200.00% 100.00%
DPS 0.38 0.38 0.00 1.26 0.61 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 106.56% 0.00% 0.00% -
  Horiz. % 62.30% 62.30% 0.00% 206.56% 100.00% - -
NAPS 0.1807 0.1804 0.1696 0.1704 0.1696 0.1714 0.1695 4.35%
  QoQ % 0.17% 6.37% -0.47% 0.47% -1.05% 1.12% -
  Horiz. % 106.61% 106.43% 100.06% 100.53% 100.06% 101.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.1950 0.2250 0.2300 0.2050 0.2200 0.2650 0.2850 -
P/RPS 2.18 3.65 7.58 1.61 2.30 4.26 9.44 -62.33%
  QoQ % -40.27% -51.85% 370.81% -30.00% -46.01% -54.87% -
  Horiz. % 23.09% 38.67% 80.30% 17.06% 24.36% 45.13% 100.00%
P/EPS 17.41 30.00 60.53 16.01 20.37 63.10 135.71 -74.53%
  QoQ % -41.97% -50.44% 278.08% -21.40% -67.72% -53.50% -
  Horiz. % 12.83% 22.11% 44.60% 11.80% 15.01% 46.50% 100.00%
EY 5.74 3.33 1.65 6.24 4.91 1.58 0.74 291.36%
  QoQ % 72.37% 101.82% -73.56% 27.09% 210.76% 113.51% -
  Horiz. % 775.68% 450.00% 222.97% 843.24% 663.51% 213.51% 100.00%
DY 1.95 1.69 0.00 6.15 2.77 0.00 0.00 -
  QoQ % 15.38% 0.00% 0.00% 122.02% 0.00% 0.00% -
  Horiz. % 70.40% 61.01% 0.00% 222.02% 100.00% - -
P/NAPS 1.08 1.25 1.35 1.21 1.29 1.56 1.68 -25.49%
  QoQ % -13.60% -7.41% 11.57% -6.20% -17.31% -7.14% -
  Horiz. % 64.29% 74.40% 80.36% 72.02% 76.79% 92.86% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 24/08/15 30/04/15 27/02/15 24/11/14 26/08/14 30/05/14 -
Price 0.2050 0.1950 0.2350 0.2100 0.2050 0.2550 0.2850 -
P/RPS 2.30 3.16 7.75 1.65 2.14 4.10 9.44 -60.96%
  QoQ % -27.22% -59.23% 369.70% -22.90% -47.80% -56.57% -
  Horiz. % 24.36% 33.47% 82.10% 17.48% 22.67% 43.43% 100.00%
P/EPS 18.30 26.00 61.84 16.40 18.98 60.71 135.71 -73.67%
  QoQ % -29.62% -57.96% 277.07% -13.59% -68.74% -55.26% -
  Horiz. % 13.48% 19.16% 45.57% 12.08% 13.99% 44.74% 100.00%
EY 5.46 3.85 1.62 6.10 5.27 1.65 0.74 278.54%
  QoQ % 41.82% 137.65% -73.44% 15.75% 219.39% 122.97% -
  Horiz. % 737.84% 520.27% 218.92% 824.32% 712.16% 222.97% 100.00%
DY 1.85 1.95 0.00 6.00 2.98 0.00 0.00 -
  QoQ % -5.13% 0.00% 0.00% 101.34% 0.00% 0.00% -
  Horiz. % 62.08% 65.44% 0.00% 201.34% 100.00% - -
P/NAPS 1.14 1.08 1.38 1.24 1.21 1.50 1.68 -22.76%
  QoQ % 5.56% -21.74% 11.29% 2.48% -19.33% -10.71% -
  Horiz. % 67.86% 64.29% 82.14% 73.81% 72.02% 89.29% 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.
 


 

280  220  522  1150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IWCITY 1.04-0.06 
 BORNOIL 0.0450.00 
 EKOVEST 0.8450.00 
 HSI-H6Q 0.285-0.035 
 HSI-C5J 0.32+0.05 
 DAYANG 1.16+0.09 
 PERDANA 0.345+0.025 
 HSI-H6N 0.08-0.02 
 GREATEC 0.945-0.02 
 MESTRON 0.155-0.005 

TOP ARTICLES

1. LETS CLIMB THE MOUNTAIN TOGETHER !!! Bursa Master
2. Any Good News In IWCITY AGM? Merger? Payment Done? Please Comment at Here! Thanks KL Glory Fury
3. GREATEC = GREAT-TRAP OR GREATER FOOL TRAP? SEE ARTICLE BY DR NEOH ON GREATER FOOL, Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
4. [转贴] 斤经济较:TOPGLOV 2019Q3 季报点评 - 夜月 Good Articles to Share
5. Citi downgrades AirAsia Group to sell; price target RM1.48 Good Articles to Share
6. Tech: Going C2C and cross-border, Teleport plans to shake up the logistics business Good Articles to Share
7. Stock to Watch 20 Jun 2019 Stock Recommendations for Daily
8. [转贴] [Facebook live:浅谈Mestron holdings berhad (Mestron)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers