Highlights

[PICORP] QoQ Quarter Result on 2014-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 24-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     89.27%    YoY -     29.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 20,718 19,922 21,153 21,535 21,490 19,811 26,941 -16.10%
  QoQ % 4.00% -5.82% -1.77% 0.21% 8.48% -26.47% -
  Horiz. % 76.90% 73.95% 78.52% 79.93% 79.77% 73.53% 100.00%
PBT 6,681 5,763 5,950 6,872 5,746 3,792 9,474 -20.82%
  QoQ % 15.93% -3.14% -13.42% 19.60% 51.53% -59.97% -
  Horiz. % 70.52% 60.83% 62.80% 72.54% 60.65% 40.03% 100.00%
Tax -2,293 -1,851 -2,384 -1,404 -2,291 -1,545 -3,699 -27.36%
  QoQ % -23.88% 22.36% -69.80% 38.72% -48.28% 58.23% -
  Horiz. % 61.99% 50.04% 64.45% 37.96% 61.94% 41.77% 100.00%
NP 4,388 3,912 3,566 5,468 3,455 2,247 5,775 -16.77%
  QoQ % 12.17% 9.70% -34.78% 58.26% 53.76% -61.09% -
  Horiz. % 75.98% 67.74% 61.75% 94.68% 59.83% 38.91% 100.00%
NP to SH 2,451 2,495 1,356 4,302 2,273 1,378 4,092 -29.01%
  QoQ % -1.76% 84.00% -68.48% 89.27% 64.95% -66.32% -
  Horiz. % 59.90% 60.97% 33.14% 105.13% 55.55% 33.68% 100.00%
Tax Rate 34.32 % 32.12 % 40.07 % 20.43 % 39.87 % 40.74 % 39.04 % -8.25%
  QoQ % 6.85% -19.84% 96.13% -48.76% -2.14% 4.35% -
  Horiz. % 87.91% 82.27% 102.64% 52.33% 102.13% 104.35% 100.00%
Total Cost 16,330 16,010 17,587 16,067 18,035 17,564 21,166 -15.92%
  QoQ % 2.00% -8.97% 9.46% -10.91% 2.68% -17.02% -
  Horiz. % 77.15% 75.64% 83.09% 75.91% 85.21% 82.98% 100.00%
Net Worth 119,237 111,618 110,603 112,513 110,402 111,552 111,483 4.60%
  QoQ % 6.83% 0.92% -1.70% 1.91% -1.03% 0.06% -
  Horiz. % 106.96% 100.12% 99.21% 100.92% 99.03% 100.06% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 2,517 - - 4,037 - - 4,262 -29.68%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.05% 0.00% 0.00% 94.71% 0.00% 0.00% 100.00%
Div Payout % 102.70 % - % - % 93.85 % - % - % 104.17 % -0.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.59% 0.00% 0.00% 90.09% 0.00% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 119,237 111,618 110,603 112,513 110,402 111,552 111,483 4.60%
  QoQ % 6.83% 0.92% -1.70% 1.91% -1.03% 0.06% -
  Horiz. % 106.96% 100.12% 99.21% 100.92% 99.03% 100.06% 100.00%
NOSH 662,432 656,578 650,606 661,846 649,428 656,190 655,783 0.68%
  QoQ % 0.89% 0.92% -1.70% 1.91% -1.03% 0.06% -
  Horiz. % 101.01% 100.12% 99.21% 100.92% 99.03% 100.06% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 21.18 % 19.64 % 16.86 % 25.39 % 16.08 % 11.34 % 21.44 % -0.81%
  QoQ % 7.84% 16.49% -33.60% 57.90% 41.80% -47.11% -
  Horiz. % 98.79% 91.60% 78.64% 118.42% 75.00% 52.89% 100.00%
ROE 2.06 % 2.24 % 1.23 % 3.82 % 2.06 % 1.24 % 3.67 % -32.03%
  QoQ % -8.04% 82.11% -67.80% 85.44% 66.13% -66.21% -
  Horiz. % 56.13% 61.04% 33.51% 104.09% 56.13% 33.79% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.13 3.03 3.25 3.25 3.31 3.02 4.11 -16.65%
  QoQ % 3.30% -6.77% 0.00% -1.81% 9.60% -26.52% -
  Horiz. % 76.16% 73.72% 79.08% 79.08% 80.54% 73.48% 100.00%
EPS 0.37 0.38 0.21 0.65 0.35 0.21 0.62 -29.18%
  QoQ % -2.63% 80.95% -67.69% 85.71% 66.67% -66.13% -
  Horiz. % 59.68% 61.29% 33.87% 104.84% 56.45% 33.87% 100.00%
DPS 0.38 0.00 0.00 0.61 0.00 0.00 0.65 -30.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.46% 0.00% 0.00% 93.85% 0.00% 0.00% 100.00%
NAPS 0.1800 0.1700 0.1700 0.1700 0.1700 0.1700 0.1700 3.89%
  QoQ % 5.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.88% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.15 3.03 3.21 3.27 3.27 3.01 4.09 -16.02%
  QoQ % 3.96% -5.61% -1.83% 0.00% 8.64% -26.41% -
  Horiz. % 77.02% 74.08% 78.48% 79.95% 79.95% 73.59% 100.00%
EPS 0.37 0.38 0.21 0.65 0.35 0.21 0.62 -29.18%
  QoQ % -2.63% 80.95% -67.69% 85.71% 66.67% -66.13% -
  Horiz. % 59.68% 61.29% 33.87% 104.84% 56.45% 33.87% 100.00%
DPS 0.38 0.00 0.00 0.61 0.00 0.00 0.65 -30.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.46% 0.00% 0.00% 93.85% 0.00% 0.00% 100.00%
NAPS 0.1812 0.1696 0.1681 0.1710 0.1678 0.1695 0.1694 4.60%
  QoQ % 6.84% 0.89% -1.70% 1.91% -1.00% 0.06% -
  Horiz. % 106.97% 100.12% 99.23% 100.94% 99.06% 100.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.2250 0.2300 0.2050 0.2200 0.2650 0.2850 0.1700 -
P/RPS 7.19 7.58 6.31 6.76 8.01 9.44 4.14 44.63%
  QoQ % -5.15% 20.13% -6.66% -15.61% -15.15% 128.02% -
  Horiz. % 173.67% 183.09% 152.42% 163.29% 193.48% 228.02% 100.00%
P/EPS 60.81 60.53 98.36 33.85 75.71 135.71 27.24 71.06%
  QoQ % 0.46% -38.46% 190.58% -55.29% -44.21% 398.20% -
  Horiz. % 223.24% 222.21% 361.09% 124.27% 277.94% 498.20% 100.00%
EY 1.64 1.65 1.02 2.95 1.32 0.74 3.67 -41.64%
  QoQ % -0.61% 61.76% -65.42% 123.48% 78.38% -79.84% -
  Horiz. % 44.69% 44.96% 27.79% 80.38% 35.97% 20.16% 100.00%
DY 1.69 0.00 0.00 2.77 0.00 0.00 3.82 -42.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.24% 0.00% 0.00% 72.51% 0.00% 0.00% 100.00%
P/NAPS 1.25 1.35 1.21 1.29 1.56 1.68 1.00 16.09%
  QoQ % -7.41% 11.57% -6.20% -17.31% -7.14% 68.00% -
  Horiz. % 125.00% 135.00% 121.00% 129.00% 156.00% 168.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 30/04/15 27/02/15 24/11/14 26/08/14 30/05/14 28/02/14 -
Price 0.1950 0.2350 0.2100 0.2050 0.2550 0.2850 0.2150 -
P/RPS 6.23 7.75 6.46 6.30 7.71 9.44 5.23 12.41%
  QoQ % -19.61% 19.97% 2.54% -18.29% -18.33% 80.50% -
  Horiz. % 119.12% 148.18% 123.52% 120.46% 147.42% 180.50% 100.00%
P/EPS 52.70 61.84 100.76 31.54 72.86 135.71 34.46 32.84%
  QoQ % -14.78% -38.63% 219.47% -56.71% -46.31% 293.82% -
  Horiz. % 152.93% 179.45% 292.40% 91.53% 211.43% 393.82% 100.00%
EY 1.90 1.62 0.99 3.17 1.37 0.74 2.90 -24.62%
  QoQ % 17.28% 63.64% -68.77% 131.39% 85.14% -74.48% -
  Horiz. % 65.52% 55.86% 34.14% 109.31% 47.24% 25.52% 100.00%
DY 1.95 0.00 0.00 2.98 0.00 0.00 3.02 -25.35%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.57% 0.00% 0.00% 98.68% 0.00% 0.00% 100.00%
P/NAPS 1.08 1.38 1.24 1.21 1.50 1.68 1.26 -9.79%
  QoQ % -21.74% 11.29% 2.48% -19.33% -10.71% 33.33% -
  Horiz. % 85.71% 109.52% 98.41% 96.03% 119.05% 133.33% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8750.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.8450.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
5. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. AirAsia - Weighed down by leased aircraft and high fuel cost AmInvest Research Reports
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers