Highlights

[PICORP] QoQ Quarter Result on 2015-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     84.00%    YoY -     81.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 21,548 18,341 20,718 19,922 21,153 21,535 21,490 0.18%
  QoQ % 17.49% -11.47% 4.00% -5.82% -1.77% 0.21% -
  Horiz. % 100.27% 85.35% 96.41% 92.70% 98.43% 100.21% 100.00%
PBT -2,795 4,240 6,681 5,763 5,950 6,872 5,746 -
  QoQ % -165.92% -36.54% 15.93% -3.14% -13.42% 19.60% -
  Horiz. % -48.64% 73.79% 116.27% 100.30% 103.55% 119.60% 100.00%
Tax -8,358 -3,227 -2,293 -1,851 -2,384 -1,404 -2,291 136.43%
  QoQ % -159.00% -40.73% -23.88% 22.36% -69.80% 38.72% -
  Horiz. % 364.82% 140.86% 100.09% 80.79% 104.06% 61.28% 100.00%
NP -11,153 1,013 4,388 3,912 3,566 5,468 3,455 -
  QoQ % -1,200.99% -76.91% 12.17% 9.70% -34.78% 58.26% -
  Horiz. % -322.81% 29.32% 127.00% 113.23% 103.21% 158.26% 100.00%
NP to SH -9,702 -476 2,451 2,495 1,356 4,302 2,273 -
  QoQ % -1,938.24% -119.42% -1.76% 84.00% -68.48% 89.27% -
  Horiz. % -426.84% -20.94% 107.83% 109.77% 59.66% 189.27% 100.00%
Tax Rate - % 76.11 % 34.32 % 32.12 % 40.07 % 20.43 % 39.87 % -
  QoQ % 0.00% 121.77% 6.85% -19.84% 96.13% -48.76% -
  Horiz. % 0.00% 190.90% 86.08% 80.56% 100.50% 51.24% 100.00%
Total Cost 32,701 17,328 16,330 16,010 17,587 16,067 18,035 48.53%
  QoQ % 88.72% 6.11% 2.00% -8.97% 9.46% -10.91% -
  Horiz. % 181.32% 96.08% 90.55% 88.77% 97.52% 89.09% 100.00%
Net Worth 99,000 0 119,237 111,618 110,603 112,513 110,402 -6.99%
  QoQ % 0.00% 0.00% 6.83% 0.92% -1.70% 1.91% -
  Horiz. % 89.67% 0.00% 108.00% 101.10% 100.18% 101.91% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 1,517 - 2,517 - - 4,037 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.60% 0.00% 62.35% 0.00% 0.00% 100.00% -
Div Payout % - % - % 102.70 % - % - % 93.85 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 109.43% 0.00% 0.00% 100.00% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 99,000 0 119,237 111,618 110,603 112,513 110,402 -6.99%
  QoQ % 0.00% 0.00% 6.83% 0.92% -1.70% 1.91% -
  Horiz. % 89.67% 0.00% 108.00% 101.10% 100.18% 101.91% 100.00%
NOSH 659,999 647,500 662,432 656,578 650,606 661,846 649,428 1.08%
  QoQ % 1.93% -2.25% 0.89% 0.92% -1.70% 1.91% -
  Horiz. % 101.63% 99.70% 102.00% 101.10% 100.18% 101.91% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -51.76 % 5.52 % 21.18 % 19.64 % 16.86 % 25.39 % 16.08 % -
  QoQ % -1,037.68% -73.94% 7.84% 16.49% -33.60% 57.90% -
  Horiz. % -321.89% 34.33% 131.72% 122.14% 104.85% 157.90% 100.00%
ROE -9.80 % - % 2.06 % 2.24 % 1.23 % 3.82 % 2.06 % -
  QoQ % 0.00% 0.00% -8.04% 82.11% -67.80% 85.44% -
  Horiz. % -475.73% 0.00% 100.00% 108.74% 59.71% 185.44% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.26 2.83 3.13 3.03 3.25 3.25 3.31 -1.01%
  QoQ % 15.19% -9.58% 3.30% -6.77% 0.00% -1.81% -
  Horiz. % 98.49% 85.50% 94.56% 91.54% 98.19% 98.19% 100.00%
EPS -1.47 -0.07 0.37 0.38 0.21 0.65 0.35 -
  QoQ % -2,000.00% -118.92% -2.63% 80.95% -67.69% 85.71% -
  Horiz. % -420.00% -20.00% 105.71% 108.57% 60.00% 185.71% 100.00%
DPS 0.23 0.00 0.38 0.00 0.00 0.61 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.70% 0.00% 62.30% 0.00% 0.00% 100.00% -
NAPS 0.1500 0.0000 0.1800 0.1700 0.1700 0.1700 0.1700 -7.98%
  QoQ % 0.00% 0.00% 5.88% 0.00% 0.00% 0.00% -
  Horiz. % 88.24% 0.00% 105.88% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.27 2.79 3.15 3.03 3.21 3.27 3.27 -
  QoQ % 17.20% -11.43% 3.96% -5.61% -1.83% 0.00% -
  Horiz. % 100.00% 85.32% 96.33% 92.66% 98.17% 100.00% 100.00%
EPS -1.47 -0.07 0.37 0.38 0.21 0.65 0.35 -
  QoQ % -2,000.00% -118.92% -2.63% 80.95% -67.69% 85.71% -
  Horiz. % -420.00% -20.00% 105.71% 108.57% 60.00% 185.71% 100.00%
DPS 0.23 0.00 0.38 0.00 0.00 0.61 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.70% 0.00% 62.30% 0.00% 0.00% 100.00% -
NAPS 0.1505 0.0000 0.1812 0.1696 0.1681 0.1710 0.1678 -6.98%
  QoQ % 0.00% 0.00% 6.84% 0.89% -1.70% 1.91% -
  Horiz. % 89.69% 0.00% 107.99% 101.07% 100.18% 101.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.1900 0.1950 0.2250 0.2300 0.2050 0.2200 0.2650 -
P/RPS 5.82 6.88 7.19 7.58 6.31 6.76 8.01 -19.13%
  QoQ % -15.41% -4.31% -5.15% 20.13% -6.66% -15.61% -
  Horiz. % 72.66% 85.89% 89.76% 94.63% 78.78% 84.39% 100.00%
P/EPS -12.93 -265.26 60.81 60.53 98.36 33.85 75.71 -
  QoQ % 95.13% -536.21% 0.46% -38.46% 190.58% -55.29% -
  Horiz. % -17.08% -350.36% 80.32% 79.95% 129.92% 44.71% 100.00%
EY -7.74 -0.38 1.64 1.65 1.02 2.95 1.32 -
  QoQ % -1,936.84% -123.17% -0.61% 61.76% -65.42% 123.48% -
  Horiz. % -586.36% -28.79% 124.24% 125.00% 77.27% 223.48% 100.00%
DY 1.21 0.00 1.69 0.00 0.00 2.77 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 43.68% 0.00% 61.01% 0.00% 0.00% 100.00% -
P/NAPS 1.27 0.00 1.25 1.35 1.21 1.29 1.56 -12.78%
  QoQ % 0.00% 0.00% -7.41% 11.57% -6.20% -17.31% -
  Horiz. % 81.41% 0.00% 80.13% 86.54% 77.56% 82.69% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 23/11/15 24/08/15 30/04/15 27/02/15 24/11/14 26/08/14 -
Price 0.1800 0.2050 0.1950 0.2350 0.2100 0.2050 0.2550 -
P/RPS 5.51 7.24 6.23 7.75 6.46 6.30 7.71 -20.02%
  QoQ % -23.90% 16.21% -19.61% 19.97% 2.54% -18.29% -
  Horiz. % 71.47% 93.90% 80.80% 100.52% 83.79% 81.71% 100.00%
P/EPS -12.24 -278.86 52.70 61.84 100.76 31.54 72.86 -
  QoQ % 95.61% -629.15% -14.78% -38.63% 219.47% -56.71% -
  Horiz. % -16.80% -382.73% 72.33% 84.88% 138.29% 43.29% 100.00%
EY -8.17 -0.36 1.90 1.62 0.99 3.17 1.37 -
  QoQ % -2,169.44% -118.95% 17.28% 63.64% -68.77% 131.39% -
  Horiz. % -596.35% -26.28% 138.69% 118.25% 72.26% 231.39% 100.00%
DY 1.28 0.00 1.95 0.00 0.00 2.98 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.95% 0.00% 65.44% 0.00% 0.00% 100.00% -
P/NAPS 1.20 0.00 1.08 1.38 1.24 1.21 1.50 -13.79%
  QoQ % 0.00% 0.00% -21.74% 11.29% 2.48% -19.33% -
  Horiz. % 80.00% 0.00% 72.00% 92.00% 82.67% 80.67% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
8. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
Partners & Brokers