Highlights

[PICORP] QoQ Cumulative Quarter Result on 2019-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 23-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -6.47%    YoY -     -69.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 99,505 74,888 48,740 25,552 87,465 62,089 42,619 75.72%
  QoQ % 32.87% 53.65% 90.75% -70.79% 40.87% 45.68% -
  Horiz. % 233.48% 175.72% 114.36% 59.95% 205.23% 145.68% 100.00%
PBT 15,112 9,391 6,548 3,222 12,815 9,064 7,287 62.41%
  QoQ % 60.92% 43.42% 103.23% -74.86% 41.38% 24.39% -
  Horiz. % 207.38% 128.87% 89.86% 44.22% 175.86% 124.39% 100.00%
Tax -7,463 -4,261 -2,388 -1,237 -5,655 -3,575 -2,487 107.63%
  QoQ % -75.15% -78.43% -93.05% 78.13% -58.18% -43.75% -
  Horiz. % 300.08% 171.33% 96.02% 49.74% 227.38% 143.75% 100.00%
NP 7,649 5,130 4,160 1,985 7,160 5,489 4,800 36.31%
  QoQ % 49.10% 23.32% 109.57% -72.28% 30.44% 14.35% -
  Horiz. % 159.35% 106.88% 86.67% 41.35% 149.17% 114.35% 100.00%
NP to SH 1,934 992 1,193 419 448 -351 441 167.20%
  QoQ % 94.96% -16.85% 184.73% -6.47% 227.64% -179.59% -
  Horiz. % 438.55% 224.94% 270.52% 95.01% 101.59% -79.59% 100.00%
Tax Rate 49.38 % 45.37 % 36.47 % 38.39 % 44.13 % 39.44 % 34.13 % 27.84%
  QoQ % 8.84% 24.40% -5.00% -13.01% 11.89% 15.56% -
  Horiz. % 144.68% 132.93% 106.86% 112.48% 129.30% 115.56% 100.00%
Total Cost 91,856 69,758 44,580 23,567 80,305 56,600 37,819 80.40%
  QoQ % 31.68% 56.48% 89.16% -70.65% 41.88% 49.66% -
  Horiz. % 242.88% 184.45% 117.88% 62.32% 212.34% 149.66% 100.00%
Net Worth 78,675 78,695 78,695 78,743 78,743 78,793 78,793 -0.10%
  QoQ % -0.03% 0.00% -0.06% 0.00% -0.06% 0.00% -
  Horiz. % 99.85% 99.88% 99.88% 99.94% 99.94% 100.00% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 3,605 - - - 3,280 984 984 136.99%
  QoQ % 0.00% 0.00% 0.00% 0.00% 233.12% 0.00% -
  Horiz. % 366.12% 0.00% 0.00% 0.00% 333.12% 100.00% 100.00%
Div Payout % 186.45 % - % - % - % 732.36 % - % 223.34 % -11.31%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.48% 0.00% 0.00% 0.00% 327.91% 0.00% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 78,675 78,695 78,695 78,743 78,743 78,793 78,793 -0.10%
  QoQ % -0.03% 0.00% -0.06% 0.00% -0.06% 0.00% -
  Horiz. % 99.85% 99.88% 99.88% 99.94% 99.94% 100.00% 100.00%
NOSH 655,631 655,796 655,796 656,196 656,196 656,609 656,609 -0.10%
  QoQ % -0.03% 0.00% -0.06% 0.00% -0.06% 0.00% -
  Horiz. % 99.85% 99.88% 99.88% 99.94% 99.94% 100.00% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.69 % 6.85 % 8.54 % 7.77 % 8.19 % 8.84 % 11.26 % -22.39%
  QoQ % 12.26% -19.79% 9.91% -5.13% -7.35% -21.49% -
  Horiz. % 68.29% 60.83% 75.84% 69.01% 72.74% 78.51% 100.00%
ROE 2.46 % 1.26 % 1.52 % 0.53 % 0.57 % -0.45 % 0.56 % 167.50%
  QoQ % 95.24% -17.11% 186.79% -7.02% 226.67% -180.36% -
  Horiz. % 439.29% 225.00% 271.43% 94.64% 101.79% -80.36% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 15.18 11.42 7.43 3.89 13.33 9.46 6.49 75.93%
  QoQ % 32.92% 53.70% 91.00% -70.82% 40.91% 45.76% -
  Horiz. % 233.90% 175.96% 114.48% 59.94% 205.39% 145.76% 100.00%
EPS 0.29 0.15 0.12 0.06 0.12 -0.12 0.00 -
  QoQ % 93.33% 25.00% 100.00% -50.00% 200.00% 0.00% -
  Horiz. % -241.67% -125.00% -100.00% -50.00% -100.00% 100.00% -
DPS 0.55 0.00 0.00 0.00 0.50 0.15 0.15 137.22%
  QoQ % 0.00% 0.00% 0.00% 0.00% 233.33% 0.00% -
  Horiz. % 366.67% 0.00% 0.00% 0.00% 333.33% 100.00% 100.00%
NAPS 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 15.12 11.38 7.41 3.88 13.29 9.44 6.48 75.65%
  QoQ % 32.86% 53.58% 90.98% -70.81% 40.78% 45.68% -
  Horiz. % 233.33% 175.62% 114.35% 59.88% 205.09% 145.68% 100.00%
EPS 0.29 0.15 0.18 0.06 0.07 -0.05 0.07 157.28%
  QoQ % 93.33% -16.67% 200.00% -14.29% 240.00% -171.43% -
  Horiz. % 414.29% 214.29% 257.14% 85.71% 100.00% -71.43% 100.00%
DPS 0.55 0.00 0.00 0.00 0.50 0.15 0.15 137.22%
  QoQ % 0.00% 0.00% 0.00% 0.00% 233.33% 0.00% -
  Horiz. % 366.67% 0.00% 0.00% 0.00% 333.33% 100.00% 100.00%
NAPS 0.1196 0.1196 0.1196 0.1197 0.1197 0.1197 0.1197 -0.06%
  QoQ % 0.00% 0.00% -0.08% 0.00% 0.00% 0.00% -
  Horiz. % 99.92% 99.92% 99.92% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.1200 0.1300 0.1350 0.1350 0.1200 0.1300 0.1350 -
P/RPS 0.79 1.14 1.82 3.47 0.90 1.37 2.08 -47.46%
  QoQ % -30.70% -37.36% -47.55% 285.56% -34.31% -34.13% -
  Horiz. % 37.98% 54.81% 87.50% 166.83% 43.27% 65.87% 100.00%
P/EPS 40.68 85.94 74.21 211.42 175.77 -243.19 201.00 -65.43%
  QoQ % -52.66% 15.81% -64.90% 20.28% 172.28% -220.99% -
  Horiz. % 20.24% 42.76% 36.92% 105.18% 87.45% -120.99% 100.00%
EY 2.46 1.16 1.35 0.47 0.57 -0.41 0.50 188.44%
  QoQ % 112.07% -14.07% 187.23% -17.54% 239.02% -182.00% -
  Horiz. % 492.00% 232.00% 270.00% 94.00% 114.00% -82.00% 100.00%
DY 4.58 0.00 0.00 0.00 4.17 1.15 1.11 156.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 262.61% 3.60% -
  Horiz. % 412.61% 0.00% 0.00% 0.00% 375.68% 103.60% 100.00%
P/NAPS 1.00 1.08 1.13 1.13 1.00 1.08 1.13 -7.80%
  QoQ % -7.41% -4.42% 0.00% 13.00% -7.41% -4.42% -
  Horiz. % 88.50% 95.58% 100.00% 100.00% 88.50% 95.58% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 25/11/19 20/08/19 23/05/19 28/02/19 07/11/18 30/08/18 -
Price 0.1150 0.1200 0.1200 0.1300 0.1300 0.1150 0.1300 -
P/RPS 0.76 1.05 1.61 3.34 0.98 1.22 2.00 -47.44%
  QoQ % -27.62% -34.78% -51.80% 240.82% -19.67% -39.00% -
  Horiz. % 38.00% 52.50% 80.50% 167.00% 49.00% 61.00% 100.00%
P/EPS 38.99 79.33 65.96 203.59 190.41 -215.13 193.56 -65.54%
  QoQ % -50.85% 20.27% -67.60% 6.92% 188.51% -211.14% -
  Horiz. % 20.14% 40.98% 34.08% 105.18% 98.37% -111.14% 100.00%
EY 2.57 1.26 1.52 0.49 0.53 -0.46 0.52 189.30%
  QoQ % 103.97% -17.11% 210.20% -7.55% 215.22% -188.46% -
  Horiz. % 494.23% 242.31% 292.31% 94.23% 101.92% -88.46% 100.00%
DY 4.78 0.00 0.00 0.00 3.85 1.30 1.15 157.85%
  QoQ % 0.00% 0.00% 0.00% 0.00% 196.15% 13.04% -
  Horiz. % 415.65% 0.00% 0.00% 0.00% 334.78% 113.04% 100.00%
P/NAPS 0.96 1.00 1.00 1.08 1.08 0.96 1.08 -7.53%
  QoQ % -4.00% 0.00% -7.41% 0.00% 12.50% -11.11% -
  Horiz. % 88.89% 92.59% 92.59% 100.00% 100.00% 88.89% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

471  418  615  1051 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.39+0.02 
 AT 0.170.00 
 PA 0.195+0.01 
 JAKS 0.69+0.015 
 PA-WB 0.125+0.015 
 DNEX 0.29+0.01 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 
 MESTRON 0.2250.00 
 SCIB 2.89+0.35 

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