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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 100,264 93,586 90,805 87,465 84,911 84,167 82,292 14.06%
  QoQ % 7.14% 3.06% 3.82% 3.01% 0.88% 2.28% -
  Horiz. % 121.84% 113.72% 110.34% 106.29% 103.18% 102.28% 100.00%
PBT 13,142 12,077 12,003 12,816 14,150 12,609 10,347 17.26%
  QoQ % 8.82% 0.62% -6.34% -9.43% 12.22% 21.86% -
  Horiz. % 127.01% 116.72% 116.00% 123.86% 136.75% 121.86% 100.00%
Tax -6,341 -5,556 -5,367 -5,655 -5,418 -4,841 -4,652 22.91%
  QoQ % -14.13% -3.52% 5.09% -4.37% -11.92% -4.06% -
  Horiz. % 136.31% 119.43% 115.37% 121.56% 116.47% 104.06% 100.00%
NP 6,801 6,521 6,636 7,161 8,732 7,768 5,695 12.55%
  QoQ % 4.29% -1.73% -7.33% -17.99% 12.41% 36.40% -
  Horiz. % 119.42% 114.50% 116.52% 125.74% 153.33% 136.40% 100.00%
NP to SH 1,791 1,201 447 1,408 2,448 1,654 602 106.72%
  QoQ % 49.13% 168.68% -68.25% -42.48% 48.00% 174.75% -
  Horiz. % 297.51% 199.50% 74.25% 233.89% 406.64% 274.75% 100.00%
Tax Rate 48.25 % 46.00 % 44.71 % 44.12 % 38.29 % 38.39 % 44.96 % 4.82%
  QoQ % 4.89% 2.89% 1.34% 15.23% -0.26% -14.61% -
  Horiz. % 107.32% 102.31% 99.44% 98.13% 85.16% 85.39% 100.00%
Total Cost 93,463 87,065 84,169 80,304 76,179 76,399 76,597 14.17%
  QoQ % 7.35% 3.44% 4.81% 5.41% -0.29% -0.26% -
  Horiz. % 122.02% 113.67% 109.89% 104.84% 99.45% 99.74% 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 2,296 3,281 3,281 4,268 4,268 3,283 -21.19%
  QoQ % 0.00% -30.01% 0.00% -23.12% 0.00% 30.00% -
  Horiz. % 69.95% 69.95% 99.94% 99.94% 130.00% 130.00% 100.00%
Div Payout % 128.23 % 191.23 % 734.14 % 233.07 % 174.36 % 258.07 % 545.43 % -61.87%
  QoQ % -32.94% -73.95% 214.99% 33.67% -32.44% -52.69% -
  Horiz. % 23.51% 35.06% 134.60% 42.73% 31.97% 47.31% 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 6.78 % 6.97 % 7.31 % 8.19 % 10.28 % 9.23 % 6.92 % -1.35%
  QoQ % -2.73% -4.65% -10.74% -20.33% 11.38% 33.38% -
  Horiz. % 97.98% 100.72% 105.64% 118.35% 148.55% 133.38% 100.00%
ROE 2.28 % 1.53 % 0.57 % 1.79 % 3.11 % 2.10 % 0.71 % 117.51%
  QoQ % 49.02% 168.42% -68.16% -42.44% 48.10% 195.77% -
  Horiz. % 321.13% 215.49% 80.28% 252.11% 438.03% 295.77% 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 15.29 14.27 13.84 13.33 12.93 12.82 12.53 14.18%
  QoQ % 7.15% 3.11% 3.83% 3.09% 0.86% 2.31% -
  Horiz. % 122.03% 113.89% 110.45% 106.38% 103.19% 102.31% 100.00%
EPS 0.27 0.18 0.07 0.21 0.37 0.25 0.09 107.87%
  QoQ % 50.00% 157.14% -66.67% -43.24% 48.00% 177.78% -
  Horiz. % 300.00% 200.00% 77.78% 233.33% 411.11% 277.78% 100.00%
DPS 0.35 0.35 0.50 0.50 0.65 0.65 0.50 -21.15%
  QoQ % 0.00% -30.00% 0.00% -23.08% 0.00% 30.00% -
  Horiz. % 70.00% 70.00% 100.00% 100.00% 130.00% 130.00% 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 15.24 14.22 13.80 13.29 12.90 12.79 12.51 14.05%
  QoQ % 7.17% 3.04% 3.84% 3.02% 0.86% 2.24% -
  Horiz. % 121.82% 113.67% 110.31% 106.24% 103.12% 102.24% 100.00%
EPS 0.27 0.18 0.07 0.21 0.37 0.25 0.09 107.87%
  QoQ % 50.00% 157.14% -66.67% -43.24% 48.00% 177.78% -
  Horiz. % 300.00% 200.00% 77.78% 233.33% 411.11% 277.78% 100.00%
DPS 0.35 0.35 0.50 0.50 0.65 0.65 0.50 -21.15%
  QoQ % 0.00% -30.00% 0.00% -23.08% 0.00% 30.00% -
  Horiz. % 70.00% 70.00% 100.00% 100.00% 130.00% 130.00% 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 0.85 0.95 0.98 0.90 1.01 1.05 1.08 -14.74%
  QoQ % -10.53% -3.06% 8.89% -10.89% -3.81% -2.78% -
  Horiz. % 78.70% 87.96% 90.74% 83.33% 93.52% 97.22% 100.00%
P/EPS 47.60 73.72 198.18 55.93 34.87 53.59 147.25 -52.87%
  QoQ % -35.43% -62.80% 254.34% 60.40% -34.93% -63.61% -
  Horiz. % 32.33% 50.06% 134.59% 37.98% 23.68% 36.39% 100.00%
EY 2.10 1.36 0.50 1.79 2.87 1.87 0.68 111.92%
  QoQ % 54.41% 172.00% -72.07% -37.63% 53.48% 175.00% -
  Horiz. % 308.82% 200.00% 73.53% 263.24% 422.06% 275.00% 100.00%
DY 2.69 2.59 3.70 4.17 5.00 4.81 3.70 -19.13%
  QoQ % 3.86% -30.00% -11.27% -16.60% 3.95% 30.00% -
  Horiz. % 72.70% 70.00% 100.00% 112.70% 135.14% 130.00% 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 0.78 0.84 0.94 0.98 0.89 1.01 1.12 -21.41%
  QoQ % -7.14% -10.64% -4.08% 10.11% -11.88% -9.82% -
  Horiz. % 69.64% 75.00% 83.93% 87.50% 79.46% 90.18% 100.00%
P/EPS 43.94 65.52 190.84 60.59 30.85 51.61 152.70 -56.38%
  QoQ % -32.94% -65.67% 214.97% 96.40% -40.22% -66.20% -
  Horiz. % 28.78% 42.91% 124.98% 39.68% 20.20% 33.80% 100.00%
EY 2.28 1.53 0.52 1.65 3.24 1.94 0.65 130.68%
  QoQ % 49.02% 194.23% -68.48% -49.07% 67.01% 198.46% -
  Horiz. % 350.77% 235.38% 80.00% 253.85% 498.46% 298.46% 100.00%
DY 2.92 2.92 3.85 3.85 5.65 5.00 3.57 -12.53%
  QoQ % 0.00% -24.16% 0.00% -31.86% 13.00% 40.06% -
  Horiz. % 81.79% 81.79% 107.84% 107.84% 158.26% 140.06% 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.
 


 

322  266  535  1142 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.79+0.045 
 SAPNRG 0.260.00 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.815+0.02 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.010.00 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 
 KHEESAN 0.465-0.03 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers