Highlights

[PICORP] QoQ TTM Result on 2019-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 20-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     168.68%    YoY -     -27.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 92,003 99,505 100,264 93,586 90,805 87,465 84,911 5.49%
  QoQ % -7.54% -0.76% 7.14% 3.06% 3.82% 3.01% -
  Horiz. % 108.35% 117.19% 118.08% 110.22% 106.94% 103.01% 100.00%
PBT 13,065 15,112 13,142 12,077 12,003 12,816 14,150 -5.17%
  QoQ % -13.55% 14.99% 8.82% 0.62% -6.34% -9.43% -
  Horiz. % 92.33% 106.80% 92.88% 85.35% 84.83% 90.57% 100.00%
Tax -6,673 -7,463 -6,341 -5,556 -5,367 -5,655 -5,418 14.89%
  QoQ % 10.59% -17.69% -14.13% -3.52% 5.09% -4.37% -
  Horiz. % 123.16% 137.74% 117.04% 102.55% 99.06% 104.37% 100.00%
NP 6,392 7,649 6,801 6,521 6,636 7,161 8,732 -18.76%
  QoQ % -16.43% 12.47% 4.29% -1.73% -7.33% -17.99% -
  Horiz. % 73.20% 87.60% 77.89% 74.68% 76.00% 82.01% 100.00%
NP to SH 1,083 1,934 1,791 1,201 447 1,408 2,448 -41.91%
  QoQ % -44.00% 7.98% 49.13% 168.68% -68.25% -42.48% -
  Horiz. % 44.24% 79.00% 73.16% 49.06% 18.26% 57.52% 100.00%
Tax Rate 51.08 % 49.38 % 48.25 % 46.00 % 44.71 % 44.12 % 38.29 % 21.16%
  QoQ % 3.44% 2.34% 4.89% 2.89% 1.34% 15.23% -
  Horiz. % 133.40% 128.96% 126.01% 120.14% 116.77% 115.23% 100.00%
Total Cost 85,611 91,856 93,463 87,065 84,169 80,304 76,179 8.08%
  QoQ % -6.80% -1.72% 7.35% 3.44% 4.81% 5.41% -
  Horiz. % 112.38% 120.58% 122.69% 114.29% 110.49% 105.41% 100.00%
Net Worth 78,675 78,675 78,695 78,695 78,743 78,743 78,793 -0.10%
  QoQ % 0.00% -0.03% 0.00% -0.06% 0.00% -0.06% -
  Horiz. % 99.85% 99.85% 99.88% 99.88% 99.94% 99.94% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 3,605 3,605 2,296 2,296 3,281 3,281 4,268 -10.63%
  QoQ % 0.00% 57.01% 0.00% -30.01% 0.00% -23.12% -
  Horiz. % 84.48% 84.48% 53.81% 53.81% 76.88% 76.88% 100.00%
Div Payout % 332.96 % 186.45 % 128.23 % 191.23 % 734.14 % 233.07 % 174.36 % 53.86%
  QoQ % 78.58% 45.40% -32.94% -73.95% 214.99% 33.67% -
  Horiz. % 190.96% 106.93% 73.54% 109.68% 421.05% 133.67% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 78,675 78,675 78,695 78,695 78,743 78,743 78,793 -0.10%
  QoQ % 0.00% -0.03% 0.00% -0.06% 0.00% -0.06% -
  Horiz. % 99.85% 99.85% 99.88% 99.88% 99.94% 99.94% 100.00%
NOSH 655,631 655,631 655,796 655,796 656,196 656,196 656,609 -0.10%
  QoQ % 0.00% -0.03% 0.00% -0.06% 0.00% -0.06% -
  Horiz. % 99.85% 99.85% 99.88% 99.88% 99.94% 99.94% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 6.95 % 7.69 % 6.78 % 6.97 % 7.31 % 8.19 % 10.28 % -22.95%
  QoQ % -9.62% 13.42% -2.73% -4.65% -10.74% -20.33% -
  Horiz. % 67.61% 74.81% 65.95% 67.80% 71.11% 79.67% 100.00%
ROE 1.38 % 2.46 % 2.28 % 1.53 % 0.57 % 1.79 % 3.11 % -41.79%
  QoQ % -43.90% 7.89% 49.02% 168.42% -68.16% -42.44% -
  Horiz. % 44.37% 79.10% 73.31% 49.20% 18.33% 57.56% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 14.03 15.18 15.29 14.27 13.84 13.33 12.93 5.59%
  QoQ % -7.58% -0.72% 7.15% 3.11% 3.83% 3.09% -
  Horiz. % 108.51% 117.40% 118.25% 110.36% 107.04% 103.09% 100.00%
EPS 0.17 0.29 0.27 0.18 0.07 0.21 0.37 -40.43%
  QoQ % -41.38% 7.41% 50.00% 157.14% -66.67% -43.24% -
  Horiz. % 45.95% 78.38% 72.97% 48.65% 18.92% 56.76% 100.00%
DPS 0.55 0.55 0.35 0.35 0.50 0.50 0.65 -10.53%
  QoQ % 0.00% 57.14% 0.00% -30.00% 0.00% -23.08% -
  Horiz. % 84.62% 84.62% 53.85% 53.85% 76.92% 76.92% 100.00%
NAPS 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 13.98 15.12 15.24 14.22 13.80 13.29 12.90 5.50%
  QoQ % -7.54% -0.79% 7.17% 3.04% 3.84% 3.02% -
  Horiz. % 108.37% 117.21% 118.14% 110.23% 106.98% 103.02% 100.00%
EPS 0.16 0.29 0.27 0.18 0.07 0.21 0.37 -42.79%
  QoQ % -44.83% 7.41% 50.00% 157.14% -66.67% -43.24% -
  Horiz. % 43.24% 78.38% 72.97% 48.65% 18.92% 56.76% 100.00%
DPS 0.55 0.55 0.35 0.35 0.50 0.50 0.65 -10.53%
  QoQ % 0.00% 57.14% 0.00% -30.00% 0.00% -23.08% -
  Horiz. % 84.62% 84.62% 53.85% 53.85% 76.92% 76.92% 100.00%
NAPS 0.1196 0.1196 0.1196 0.1196 0.1197 0.1197 0.1197 -0.06%
  QoQ % 0.00% 0.00% 0.00% -0.08% 0.00% 0.00% -
  Horiz. % 99.92% 99.92% 99.92% 99.92% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.0700 0.1200 0.1300 0.1350 0.1350 0.1200 0.1300 -
P/RPS 0.50 0.79 0.85 0.95 0.98 0.90 1.01 -37.39%
  QoQ % -36.71% -7.06% -10.53% -3.06% 8.89% -10.89% -
  Horiz. % 49.50% 78.22% 84.16% 94.06% 97.03% 89.11% 100.00%
P/EPS 42.38 40.68 47.60 73.72 198.18 55.93 34.87 13.87%
  QoQ % 4.18% -14.54% -35.43% -62.80% 254.34% 60.40% -
  Horiz. % 121.54% 116.66% 136.51% 211.41% 568.34% 160.40% 100.00%
EY 2.36 2.46 2.10 1.36 0.50 1.79 2.87 -12.22%
  QoQ % -4.07% 17.14% 54.41% 172.00% -72.07% -37.63% -
  Horiz. % 82.23% 85.71% 73.17% 47.39% 17.42% 62.37% 100.00%
DY 7.86 4.58 2.69 2.59 3.70 4.17 5.00 35.16%
  QoQ % 71.62% 70.26% 3.86% -30.00% -11.27% -16.60% -
  Horiz. % 157.20% 91.60% 53.80% 51.80% 74.00% 83.40% 100.00%
P/NAPS 0.58 1.00 1.08 1.13 1.13 1.00 1.08 -33.91%
  QoQ % -42.00% -7.41% -4.42% 0.00% 13.00% -7.41% -
  Horiz. % 53.70% 92.59% 100.00% 104.63% 104.63% 92.59% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 16/06/20 28/02/20 25/11/19 20/08/19 23/05/19 28/02/19 07/11/18 -
Price 0.1150 0.1150 0.1200 0.1200 0.1300 0.1300 0.1150 -
P/RPS 0.82 0.76 0.78 0.84 0.94 0.98 0.89 -5.31%
  QoQ % 7.89% -2.56% -7.14% -10.64% -4.08% 10.11% -
  Horiz. % 92.13% 85.39% 87.64% 94.38% 105.62% 110.11% 100.00%
P/EPS 69.62 38.99 43.94 65.52 190.84 60.59 30.85 71.96%
  QoQ % 78.56% -11.27% -32.94% -65.67% 214.97% 96.40% -
  Horiz. % 225.67% 126.39% 142.43% 212.38% 618.61% 196.40% 100.00%
EY 1.44 2.57 2.28 1.53 0.52 1.65 3.24 -41.73%
  QoQ % -43.97% 12.72% 49.02% 194.23% -68.48% -49.07% -
  Horiz. % 44.44% 79.32% 70.37% 47.22% 16.05% 50.93% 100.00%
DY 4.78 4.78 2.92 2.92 3.85 3.85 5.65 -10.54%
  QoQ % 0.00% 63.70% 0.00% -24.16% 0.00% -31.86% -
  Horiz. % 84.60% 84.60% 51.68% 51.68% 68.14% 68.14% 100.00%
P/NAPS 0.96 0.96 1.00 1.00 1.08 1.08 0.96 -
  QoQ % 0.00% -4.00% 0.00% -7.41% 0.00% 12.50% -
  Horiz. % 100.00% 100.00% 104.17% 104.17% 112.50% 112.50% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

230  231  529  1522 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GIIB-OR 0.0050.00 
 ENCORP 0.335+0.01 
 ATTA-WB 0.135+0.085 
 FOCUS 0.045+0.005 
 YB 0.60+0.035 
 QES 0.90+0.01 
 VSOLAR 0.02+0.005 
 SERBADK 0.3950.00 
 SKPRES-WB 0.21-0.005 
 HEXIND-WA 0.095-0.015 
PARTNERS & BROKERS