Highlights

[PICORP] QoQ Quarter Result on 2018-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 07-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -4,055.00%    YoY -     50.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 23,188 25,552 25,376 19,470 20,407 22,212 22,822 1.07%
  QoQ % -9.25% 0.69% 30.33% -4.59% -8.13% -2.67% -
  Horiz. % 101.60% 111.96% 111.19% 85.31% 89.42% 97.33% 100.00%
PBT 3,326 3,222 3,751 1,778 3,252 4,035 5,085 -24.71%
  QoQ % 3.23% -14.10% 110.97% -45.33% -19.41% -20.65% -
  Horiz. % 65.41% 63.36% 73.77% 34.97% 63.95% 79.35% 100.00%
Tax -1,151 -1,237 -2,080 -1,088 -962 -1,525 -1,843 -27.00%
  QoQ % 6.95% 40.53% -91.18% -13.10% 36.92% 17.25% -
  Horiz. % 62.45% 67.12% 112.86% 59.03% 52.20% 82.75% 100.00%
NP 2,175 1,985 1,671 690 2,290 2,510 3,242 -23.42%
  QoQ % 9.57% 18.79% 142.17% -69.87% -8.76% -22.58% -
  Horiz. % 67.09% 61.23% 51.54% 21.28% 70.64% 77.42% 100.00%
NP to SH 774 419 799 -791 20 1,380 1,839 -43.93%
  QoQ % 84.73% -47.56% 201.01% -4,055.00% -98.55% -24.96% -
  Horiz. % 42.09% 22.78% 43.45% -43.01% 1.09% 75.04% 100.00%
Tax Rate 34.61 % 38.39 % 55.45 % 61.19 % 29.58 % 37.79 % 36.24 % -3.03%
  QoQ % -9.85% -30.77% -9.38% 106.86% -21.73% 4.28% -
  Horiz. % 95.50% 105.93% 153.01% 168.85% 81.62% 104.28% 100.00%
Total Cost 21,013 23,567 23,705 18,780 18,117 19,702 19,580 4.84%
  QoQ % -10.84% -0.58% 26.22% 3.66% -8.04% 0.62% -
  Horiz. % 107.32% 120.36% 121.07% 95.91% 92.53% 100.62% 100.00%
Net Worth 78,695 78,743 78,743 78,793 78,793 85,359 85,370 -5.30%
  QoQ % -0.06% 0.00% -0.06% 0.00% -7.69% -0.01% -
  Horiz. % 92.18% 92.24% 92.24% 92.30% 92.30% 99.99% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 2,296 - 984 - 3,283 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 69.95% 0.00% 30.00% 0.00% 100.00%
Div Payout % - % - % 287.44 % - % 4,924.57 % - % 178.55 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 160.99% 0.00% 2,758.09% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 78,695 78,743 78,743 78,793 78,793 85,359 85,370 -5.30%
  QoQ % -0.06% 0.00% -0.06% 0.00% -7.69% -0.01% -
  Horiz. % 92.18% 92.24% 92.24% 92.30% 92.30% 99.99% 100.00%
NOSH 655,796 656,196 656,196 656,609 656,609 656,609 656,699 -0.09%
  QoQ % -0.06% 0.00% -0.06% 0.00% 0.00% -0.01% -
  Horiz. % 99.86% 99.92% 99.92% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 9.38 % 7.77 % 6.58 % 3.54 % 11.22 % 11.30 % 14.21 % -24.25%
  QoQ % 20.72% 18.09% 85.88% -68.45% -0.71% -20.48% -
  Horiz. % 66.01% 54.68% 46.31% 24.91% 78.96% 79.52% 100.00%
ROE 0.98 % 0.53 % 1.01 % -1.00 % 0.03 % 1.62 % 2.15 % -40.86%
  QoQ % 84.91% -47.52% 201.00% -3,433.33% -98.15% -24.65% -
  Horiz. % 45.58% 24.65% 46.98% -46.51% 1.40% 75.35% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 3.54 3.89 3.87 2.97 3.11 3.38 3.48 1.15%
  QoQ % -9.00% 0.52% 30.30% -4.50% -7.99% -2.87% -
  Horiz. % 101.72% 111.78% 111.21% 85.34% 89.37% 97.13% 100.00%
EPS 0.12 0.06 0.12 -0.12 0.00 0.21 0.28 -43.24%
  QoQ % 100.00% -50.00% 200.00% 0.00% 0.00% -25.00% -
  Horiz. % 42.86% 21.43% 42.86% -42.86% 0.00% 75.00% 100.00%
DPS 0.00 0.00 0.35 0.00 0.15 0.00 0.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 70.00% 0.00% 30.00% 0.00% 100.00%
NAPS 0.1200 0.1200 0.1200 0.1200 0.1200 0.1300 0.1300 -5.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% -7.69% 0.00% -
  Horiz. % 92.31% 92.31% 92.31% 92.31% 92.31% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 3.52 3.88 3.86 2.96 3.10 3.38 3.47 0.96%
  QoQ % -9.28% 0.52% 30.41% -4.52% -8.28% -2.59% -
  Horiz. % 101.44% 111.82% 111.24% 85.30% 89.34% 97.41% 100.00%
EPS 0.12 0.06 0.12 -0.12 0.00 0.21 0.28 -43.24%
  QoQ % 100.00% -50.00% 200.00% 0.00% 0.00% -25.00% -
  Horiz. % 42.86% 21.43% 42.86% -42.86% 0.00% 75.00% 100.00%
DPS 0.00 0.00 0.35 0.00 0.15 0.00 0.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 70.00% 0.00% 30.00% 0.00% 100.00%
NAPS 0.1196 0.1197 0.1197 0.1197 0.1197 0.1297 0.1297 -5.28%
  QoQ % -0.08% 0.00% 0.00% 0.00% -7.71% 0.00% -
  Horiz. % 92.21% 92.29% 92.29% 92.29% 92.29% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.1350 0.1350 0.1200 0.1300 0.1350 0.1350 0.1300 -
P/RPS 3.82 3.47 3.10 4.38 4.34 3.99 3.74 1.42%
  QoQ % 10.09% 11.94% -29.22% 0.92% 8.77% 6.68% -
  Horiz. % 102.14% 92.78% 82.89% 117.11% 116.04% 106.68% 100.00%
P/EPS 114.38 211.42 98.55 -107.91 4,432.11 64.23 46.42 82.73%
  QoQ % -45.90% 114.53% 191.33% -102.43% 6,800.37% 38.37% -
  Horiz. % 246.40% 455.45% 212.30% -232.46% 9,547.85% 138.37% 100.00%
EY 0.87 0.47 1.01 -0.93 0.02 1.56 2.15 -45.38%
  QoQ % 85.11% -53.47% 208.60% -4,750.00% -98.72% -27.44% -
  Horiz. % 40.47% 21.86% 46.98% -43.26% 0.93% 72.56% 100.00%
DY 0.00 0.00 2.92 0.00 1.11 0.00 3.85 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.84% 0.00% 28.83% 0.00% 100.00%
P/NAPS 1.13 1.13 1.00 1.08 1.13 1.04 1.00 8.51%
  QoQ % 0.00% 13.00% -7.41% -4.42% 8.65% 4.00% -
  Horiz. % 113.00% 113.00% 100.00% 108.00% 113.00% 104.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 20/08/19 23/05/19 28/02/19 07/11/18 30/08/18 04/05/18 27/02/18 -
Price 0.1200 0.1300 0.1300 0.1150 0.1300 0.1400 0.1200 -
P/RPS 3.39 3.34 3.36 3.88 4.18 4.14 3.45 -1.17%
  QoQ % 1.50% -0.60% -13.40% -7.18% 0.97% 20.00% -
  Horiz. % 98.26% 96.81% 97.39% 112.46% 121.16% 120.00% 100.00%
P/EPS 101.67 203.59 106.77 -95.46 4,267.96 66.61 42.85 78.18%
  QoQ % -50.06% 90.68% 211.85% -102.24% 6,307.39% 55.45% -
  Horiz. % 237.27% 475.12% 249.17% -222.78% 9,960.23% 155.45% 100.00%
EY 0.98 0.49 0.94 -1.05 0.02 1.50 2.33 -43.95%
  QoQ % 100.00% -47.87% 189.52% -5,350.00% -98.67% -35.62% -
  Horiz. % 42.06% 21.03% 40.34% -45.06% 0.86% 64.38% 100.00%
DY 0.00 0.00 2.69 0.00 1.15 0.00 4.17 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 64.51% 0.00% 27.58% 0.00% 100.00%
P/NAPS 1.00 1.08 1.08 0.96 1.08 1.08 0.92 5.73%
  QoQ % -7.41% 0.00% 12.50% -11.11% 0.00% 17.39% -
  Horiz. % 108.70% 117.39% 117.39% 104.35% 117.39% 117.39% 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.
 


 

202  235  549  1339 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 ARMADA 0.325+0.01 
 HSI-C7J 0.215-0.035 
 GPACKET-WB 0.27+0.005 
 SAPNRG 0.28-0.01 
 KNM 0.405+0.01 
 HSI-C7F 0.395-0.06 
 MNC 0.115+0.005 
 VSOLAR 0.0950.00 
 HSI-H6S 0.19+0.035 

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. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
7. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
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