Highlights

[PICORP] QoQ Quarter Result on 2018-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     201.01%    YoY -     -56.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 26,148 23,188 25,552 25,376 19,470 20,407 22,212 11.48%
  QoQ % 12.77% -9.25% 0.69% 30.33% -4.59% -8.13% -
  Horiz. % 117.72% 104.39% 115.04% 114.24% 87.66% 91.87% 100.00%
PBT 2,843 3,326 3,222 3,751 1,778 3,252 4,035 -20.80%
  QoQ % -14.52% 3.23% -14.10% 110.97% -45.33% -19.41% -
  Horiz. % 70.46% 82.43% 79.85% 92.96% 44.06% 80.59% 100.00%
Tax -1,873 -1,151 -1,237 -2,080 -1,088 -962 -1,525 14.67%
  QoQ % -62.73% 6.95% 40.53% -91.18% -13.10% 36.92% -
  Horiz. % 122.82% 75.48% 81.11% 136.39% 71.34% 63.08% 100.00%
NP 970 2,175 1,985 1,671 690 2,290 2,510 -46.91%
  QoQ % -55.40% 9.57% 18.79% 142.17% -69.87% -8.76% -
  Horiz. % 38.65% 86.65% 79.08% 66.57% 27.49% 91.24% 100.00%
NP to SH -201 774 419 799 -791 20 1,380 -
  QoQ % -125.97% 84.73% -47.56% 201.01% -4,055.00% -98.55% -
  Horiz. % -14.57% 56.09% 30.36% 57.90% -57.32% 1.45% 100.00%
Tax Rate 65.88 % 34.61 % 38.39 % 55.45 % 61.19 % 29.58 % 37.79 % 44.80%
  QoQ % 90.35% -9.85% -30.77% -9.38% 106.86% -21.73% -
  Horiz. % 174.33% 91.59% 101.59% 146.73% 161.92% 78.27% 100.00%
Total Cost 25,178 21,013 23,567 23,705 18,780 18,117 19,702 17.75%
  QoQ % 19.82% -10.84% -0.58% 26.22% 3.66% -8.04% -
  Horiz. % 127.79% 106.65% 119.62% 120.32% 95.32% 91.96% 100.00%
Net Worth 78,695 78,695 78,743 78,743 78,793 78,793 85,359 -5.27%
  QoQ % 0.00% -0.06% 0.00% -0.06% 0.00% -7.69% -
  Horiz. % 92.19% 92.19% 92.25% 92.25% 92.31% 92.31% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 2,296 - 984 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 233.19% 0.00% 100.00% -
Div Payout % - % - % - % 287.44 % - % 4,924.57 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 5.84% 0.00% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 78,695 78,695 78,743 78,743 78,793 78,793 85,359 -5.27%
  QoQ % 0.00% -0.06% 0.00% -0.06% 0.00% -7.69% -
  Horiz. % 92.19% 92.19% 92.25% 92.25% 92.31% 92.31% 100.00%
NOSH 655,796 655,796 656,196 656,196 656,609 656,609 656,609 -0.08%
  QoQ % 0.00% -0.06% 0.00% -0.06% 0.00% 0.00% -
  Horiz. % 99.88% 99.88% 99.94% 99.94% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.71 % 9.38 % 7.77 % 6.58 % 3.54 % 11.22 % 11.30 % -52.38%
  QoQ % -60.45% 20.72% 18.09% 85.88% -68.45% -0.71% -
  Horiz. % 32.83% 83.01% 68.76% 58.23% 31.33% 99.29% 100.00%
ROE -0.26 % 0.98 % 0.53 % 1.01 % -1.00 % 0.03 % 1.62 % -
  QoQ % -126.53% 84.91% -47.52% 201.00% -3,433.33% -98.15% -
  Horiz. % -16.05% 60.49% 32.72% 62.35% -61.73% 1.85% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 3.99 3.54 3.89 3.87 2.97 3.11 3.38 11.68%
  QoQ % 12.71% -9.00% 0.52% 30.30% -4.50% -7.99% -
  Horiz. % 118.05% 104.73% 115.09% 114.50% 87.87% 92.01% 100.00%
EPS -0.03 0.12 0.06 0.12 -0.12 0.00 0.21 -
  QoQ % -125.00% 100.00% -50.00% 200.00% 0.00% 0.00% -
  Horiz. % -14.29% 57.14% 28.57% 57.14% -57.14% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.35 0.00 0.15 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 233.33% 0.00% 100.00% -
NAPS 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 0.1300 -5.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -7.69% -
  Horiz. % 92.31% 92.31% 92.31% 92.31% 92.31% 92.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 3.97 3.52 3.88 3.86 2.96 3.10 3.38 11.31%
  QoQ % 12.78% -9.28% 0.52% 30.41% -4.52% -8.28% -
  Horiz. % 117.46% 104.14% 114.79% 114.20% 87.57% 91.72% 100.00%
EPS -0.03 0.12 0.06 0.12 -0.12 0.00 0.21 -
  QoQ % -125.00% 100.00% -50.00% 200.00% 0.00% 0.00% -
  Horiz. % -14.29% 57.14% 28.57% 57.14% -57.14% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.35 0.00 0.15 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 233.33% 0.00% 100.00% -
NAPS 0.1196 0.1196 0.1197 0.1197 0.1197 0.1197 0.1297 -5.26%
  QoQ % 0.00% -0.08% 0.00% 0.00% 0.00% -7.71% -
  Horiz. % 92.21% 92.21% 92.29% 92.29% 92.29% 92.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.1300 0.1350 0.1350 0.1200 0.1300 0.1350 0.1350 -
P/RPS 3.26 3.82 3.47 3.10 4.38 4.34 3.99 -12.59%
  QoQ % -14.66% 10.09% 11.94% -29.22% 0.92% 8.77% -
  Horiz. % 81.70% 95.74% 86.97% 77.69% 109.77% 108.77% 100.00%
P/EPS -424.15 114.38 211.42 98.55 -107.91 4,432.11 64.23 -
  QoQ % -470.83% -45.90% 114.53% 191.33% -102.43% 6,800.37% -
  Horiz. % -660.36% 178.08% 329.16% 153.43% -168.01% 6,900.37% 100.00%
EY -0.24 0.87 0.47 1.01 -0.93 0.02 1.56 -
  QoQ % -127.59% 85.11% -53.47% 208.60% -4,750.00% -98.72% -
  Horiz. % -15.38% 55.77% 30.13% 64.74% -59.62% 1.28% 100.00%
DY 0.00 0.00 0.00 2.92 0.00 1.11 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 263.06% 0.00% 100.00% -
P/NAPS 1.08 1.13 1.13 1.00 1.08 1.13 1.04 2.55%
  QoQ % -4.42% 0.00% 13.00% -7.41% -4.42% 8.65% -
  Horiz. % 103.85% 108.65% 108.65% 96.15% 103.85% 108.65% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 20/08/19 23/05/19 28/02/19 07/11/18 30/08/18 04/05/18 -
Price 0.1200 0.1200 0.1300 0.1300 0.1150 0.1300 0.1400 -
P/RPS 3.01 3.39 3.34 3.36 3.88 4.18 4.14 -19.13%
  QoQ % -11.21% 1.50% -0.60% -13.40% -7.18% 0.97% -
  Horiz. % 72.71% 81.88% 80.68% 81.16% 93.72% 100.97% 100.00%
P/EPS -391.52 101.67 203.59 106.77 -95.46 4,267.96 66.61 -
  QoQ % -485.09% -50.06% 90.68% 211.85% -102.24% 6,307.39% -
  Horiz. % -587.78% 152.63% 305.64% 160.29% -143.31% 6,407.39% 100.00%
EY -0.26 0.98 0.49 0.94 -1.05 0.02 1.50 -
  QoQ % -126.53% 100.00% -47.87% 189.52% -5,350.00% -98.67% -
  Horiz. % -17.33% 65.33% 32.67% 62.67% -70.00% 1.33% 100.00%
DY 0.00 0.00 0.00 2.69 0.00 1.15 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 233.91% 0.00% 100.00% -
P/NAPS 1.00 1.00 1.08 1.08 0.96 1.08 1.08 -5.00%
  QoQ % 0.00% -7.41% 0.00% 12.50% -11.11% 0.00% -
  Horiz. % 92.59% 92.59% 100.00% 100.00% 88.89% 100.00% 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.
 


 

221  327  489  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.305+0.02 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 MTOUCHE 0.1750.00 
 VC 0.08-0.005 
 HSI-C7K 0.29-0.105 
 ICON 0.70+0.285 
 SUPERMX 1.51-0.03 
 DGB 0.14+0.005 
 VC-PA 0.03-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 抽烟心痛?还是买到做烟的公司心痛? VITA Analysis
Partners & Brokers