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 - 659,166
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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
Partners & Brokers