Highlights

[PICORP] QoQ TTM Result on 2017-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 20-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -106.00%    YoY -     16.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 84,167 82,292 83,876 85,440 89,509 91,147 87,402 -2.49%
  QoQ % 2.28% -1.89% -1.83% -4.55% -1.80% 4.28% -
  Horiz. % 96.30% 94.15% 95.97% 97.76% 102.41% 104.28% 100.00%
PBT 12,609 10,347 12,841 4,367 9,590 12,767 6,287 59.24%
  QoQ % 21.86% -19.42% 194.05% -54.46% -24.88% 103.07% -
  Horiz. % 200.56% 164.58% 204.25% 69.46% 152.54% 203.07% 100.00%
Tax -4,841 -4,652 -5,341 -6,074 -7,447 -9,153 -8,460 -31.15%
  QoQ % -4.06% 12.90% 12.07% 18.44% 18.64% -8.19% -
  Horiz. % 57.22% 54.99% 63.13% 71.80% 88.03% 108.19% 100.00%
NP 7,768 5,695 7,500 -1,707 2,143 3,614 -2,173 -
  QoQ % 36.40% -24.07% 539.37% -179.65% -40.70% 266.31% -
  Horiz. % -357.48% -262.08% -345.14% 78.55% -98.62% -166.31% 100.00%
NP to SH 1,654 602 997 -7,859 -3,815 -2,834 -7,405 -
  QoQ % 174.75% -39.62% 112.69% -106.00% -34.62% 61.73% -
  Horiz. % -22.34% -8.13% -13.46% 106.13% 51.52% 38.27% 100.00%
Tax Rate 38.39 % 44.96 % 41.59 % 139.09 % 77.65 % 71.69 % 134.56 % -56.76%
  QoQ % -14.61% 8.10% -70.10% 79.12% 8.31% -46.72% -
  Horiz. % 28.53% 33.41% 30.91% 103.37% 57.71% 53.28% 100.00%
Total Cost 76,399 76,597 76,376 87,147 87,366 87,533 89,575 -10.09%
  QoQ % -0.26% 0.29% -12.36% -0.25% -0.19% -2.28% -
  Horiz. % 85.29% 85.51% 85.26% 97.29% 97.53% 97.72% 100.00%
Net Worth 78,793 85,359 85,370 85,381 85,381 91,949 85,381 -5.23%
  QoQ % -7.69% -0.01% -0.01% 0.00% -7.14% 7.69% -
  Horiz. % 92.28% 99.97% 99.99% 100.00% 100.00% 107.69% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 4,268 3,283 3,283 4,006 4,006 5,588 5,588 -16.48%
  QoQ % 30.00% 0.00% -18.04% 0.00% -28.31% 0.00% -
  Horiz. % 76.38% 58.76% 58.76% 71.69% 71.69% 100.00% 100.00%
Div Payout % 258.07 % 545.43 % 329.34 % - % - % - % - % -
  QoQ % -52.69% 65.61% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.36% 165.61% 100.00% - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 78,793 85,359 85,370 85,381 85,381 91,949 85,381 -5.23%
  QoQ % -7.69% -0.01% -0.01% 0.00% -7.14% 7.69% -
  Horiz. % 92.28% 99.97% 99.99% 100.00% 100.00% 107.69% 100.00%
NOSH 656,609 656,609 656,699 656,780 656,780 656,780 656,780 -0.02%
  QoQ % 0.00% -0.01% -0.01% 0.00% 0.00% 0.00% -
  Horiz. % 99.97% 99.97% 99.99% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 9.23 % 6.92 % 8.94 % -2.00 % 2.39 % 3.97 % -2.49 % -
  QoQ % 33.38% -22.60% 547.00% -183.68% -39.80% 259.44% -
  Horiz. % -370.68% -277.91% -359.04% 80.32% -95.98% -159.44% 100.00%
ROE 2.10 % 0.71 % 1.17 % -9.20 % -4.47 % -3.08 % -8.67 % -
  QoQ % 195.77% -39.32% 112.72% -105.82% -45.13% 64.48% -
  Horiz. % -24.22% -8.19% -13.49% 106.11% 51.56% 35.52% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 12.82 12.53 12.77 13.01 13.63 13.88 13.31 -2.48%
  QoQ % 2.31% -1.88% -1.84% -4.55% -1.80% 4.28% -
  Horiz. % 96.32% 94.14% 95.94% 97.75% 102.40% 104.28% 100.00%
EPS 0.25 0.09 0.15 -1.20 -0.58 -0.43 -1.13 -
  QoQ % 177.78% -40.00% 112.50% -106.90% -34.88% 61.95% -
  Horiz. % -22.12% -7.96% -13.27% 106.19% 51.33% 38.05% 100.00%
DPS 0.65 0.50 0.50 0.61 0.61 0.85 0.85 -16.42%
  QoQ % 30.00% 0.00% -18.03% 0.00% -28.24% 0.00% -
  Horiz. % 76.47% 58.82% 58.82% 71.76% 71.76% 100.00% 100.00%
NAPS 0.1200 0.1300 0.1300 0.1300 0.1300 0.1400 0.1300 -5.21%
  QoQ % -7.69% 0.00% 0.00% 0.00% -7.14% 7.69% -
  Horiz. % 92.31% 100.00% 100.00% 100.00% 100.00% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 12.79 12.51 12.75 12.98 13.60 13.85 13.28 -2.48%
  QoQ % 2.24% -1.88% -1.77% -4.56% -1.81% 4.29% -
  Horiz. % 96.31% 94.20% 96.01% 97.74% 102.41% 104.29% 100.00%
EPS 0.25 0.09 0.15 -1.19 -0.58 -0.43 -1.13 -
  QoQ % 177.78% -40.00% 112.61% -105.17% -34.88% 61.95% -
  Horiz. % -22.12% -7.96% -13.27% 105.31% 51.33% 38.05% 100.00%
DPS 0.65 0.50 0.50 0.61 0.61 0.85 0.85 -16.42%
  QoQ % 30.00% 0.00% -18.03% 0.00% -28.24% 0.00% -
  Horiz. % 76.47% 58.82% 58.82% 71.76% 71.76% 100.00% 100.00%
NAPS 0.1197 0.1297 0.1297 0.1298 0.1298 0.1397 0.1298 -5.27%
  QoQ % -7.71% 0.00% -0.08% 0.00% -7.09% 7.63% -
  Horiz. % 92.22% 99.92% 99.92% 100.00% 100.00% 107.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.1350 0.1350 0.1300 0.1400 0.1700 0.1700 0.1400 -
P/RPS 1.05 1.08 1.02 1.08 1.25 1.22 1.05 -
  QoQ % -2.78% 5.88% -5.56% -13.60% 2.46% 16.19% -
  Horiz. % 100.00% 102.86% 97.14% 102.86% 119.05% 116.19% 100.00%
P/EPS 53.59 147.25 85.63 -11.70 -29.27 -39.40 -12.42 -
  QoQ % -63.61% 71.96% 831.88% 60.03% 25.71% -217.23% -
  Horiz. % -431.48% -1,185.59% -689.45% 94.20% 235.67% 317.23% 100.00%
EY 1.87 0.68 1.17 -8.55 -3.42 -2.54 -8.05 -
  QoQ % 175.00% -41.88% 113.68% -150.00% -34.65% 68.45% -
  Horiz. % -23.23% -8.45% -14.53% 106.21% 42.48% 31.55% 100.00%
DY 4.81 3.70 3.85 4.36 3.59 5.01 6.08 -14.50%
  QoQ % 30.00% -3.90% -11.70% 21.45% -28.34% -17.60% -
  Horiz. % 79.11% 60.86% 63.32% 71.71% 59.05% 82.40% 100.00%
P/NAPS 1.13 1.04 1.00 1.08 1.31 1.21 1.08 3.07%
  QoQ % 8.65% 4.00% -7.41% -17.56% 8.26% 12.04% -
  Horiz. % 104.63% 96.30% 92.59% 100.00% 121.30% 112.04% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 04/05/18 27/02/18 20/11/17 21/08/17 08/05/17 02/03/17 -
Price 0.1300 0.1400 0.1200 0.1300 0.1400 0.1700 0.1700 -
P/RPS 1.01 1.12 0.94 1.00 1.03 1.22 1.28 -14.65%
  QoQ % -9.82% 19.15% -6.00% -2.91% -15.57% -4.69% -
  Horiz. % 78.91% 87.50% 73.44% 78.12% 80.47% 95.31% 100.00%
P/EPS 51.61 152.70 79.04 -10.86 -24.10 -39.40 -15.08 -
  QoQ % -66.20% 93.19% 827.81% 54.94% 38.83% -161.27% -
  Horiz. % -342.24% -1,012.60% -524.14% 72.02% 159.81% 261.27% 100.00%
EY 1.94 0.65 1.27 -9.20 -4.15 -2.54 -6.63 -
  QoQ % 198.46% -48.82% 113.80% -121.69% -63.39% 61.69% -
  Horiz. % -29.26% -9.80% -19.16% 138.76% 62.59% 38.31% 100.00%
DY 5.00 3.57 4.17 4.69 4.36 5.01 5.01 -0.13%
  QoQ % 40.06% -14.39% -11.09% 7.57% -12.97% 0.00% -
  Horiz. % 99.80% 71.26% 83.23% 93.61% 87.03% 100.00% 100.00%
P/NAPS 1.08 1.08 0.92 1.00 1.08 1.21 1.31 -12.11%
  QoQ % 0.00% 17.39% -8.00% -7.41% -10.74% -7.63% -
  Horiz. % 82.44% 82.44% 70.23% 76.34% 82.44% 92.37% 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.
 


 

189  123  418  1532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 NEXGRAM 0.015+0.005 
 KHEESAN 0.52+0.04 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.29+0.015 
 HSI-C7K 0.26+0.02 
 KNM-WB 0.07-0.015 
 SAPNRG 0.2650.00 
 DOLPHIN 0.15+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers