Highlights

[PICORP] QoQ TTM Result on 2018-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 07-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     48.00%    YoY -     131.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 93,586 90,805 87,465 84,911 84,167 82,292 83,876 7.60%
  QoQ % 3.06% 3.82% 3.01% 0.88% 2.28% -1.89% -
  Horiz. % 111.58% 108.26% 104.28% 101.23% 100.35% 98.11% 100.00%
PBT 12,077 12,003 12,816 14,150 12,609 10,347 12,841 -4.02%
  QoQ % 0.62% -6.34% -9.43% 12.22% 21.86% -19.42% -
  Horiz. % 94.05% 93.47% 99.81% 110.19% 98.19% 80.58% 100.00%
Tax -5,556 -5,367 -5,655 -5,418 -4,841 -4,652 -5,341 2.67%
  QoQ % -3.52% 5.09% -4.37% -11.92% -4.06% 12.90% -
  Horiz. % 104.03% 100.49% 105.88% 101.44% 90.64% 87.10% 100.00%
NP 6,521 6,636 7,161 8,732 7,768 5,695 7,500 -8.93%
  QoQ % -1.73% -7.33% -17.99% 12.41% 36.40% -24.07% -
  Horiz. % 86.95% 88.48% 95.48% 116.43% 103.57% 75.93% 100.00%
NP to SH 1,201 447 1,408 2,448 1,654 602 997 13.25%
  QoQ % 168.68% -68.25% -42.48% 48.00% 174.75% -39.62% -
  Horiz. % 120.46% 44.83% 141.22% 245.54% 165.90% 60.38% 100.00%
Tax Rate 46.00 % 44.71 % 44.12 % 38.29 % 38.39 % 44.96 % 41.59 % 6.97%
  QoQ % 2.89% 1.34% 15.23% -0.26% -14.61% 8.10% -
  Horiz. % 110.60% 107.50% 106.08% 92.07% 92.31% 108.10% 100.00%
Total Cost 87,065 84,169 80,304 76,179 76,399 76,597 76,376 9.15%
  QoQ % 3.44% 4.81% 5.41% -0.29% -0.26% 0.29% -
  Horiz. % 114.00% 110.20% 105.14% 99.74% 100.03% 100.29% 100.00%
Net Worth 78,695 78,743 78,743 78,793 78,793 85,359 85,370 -5.30%
  QoQ % -0.06% 0.00% -0.06% 0.00% -7.69% -0.01% -
  Horiz. % 92.18% 92.24% 92.24% 92.30% 92.30% 99.99% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 2,296 3,281 3,281 4,268 4,268 3,283 3,283 -21.25%
  QoQ % -30.01% 0.00% -23.12% 0.00% 30.00% 0.00% -
  Horiz. % 69.95% 99.94% 99.94% 130.00% 130.00% 100.00% 100.00%
Div Payout % 191.23 % 734.14 % 233.07 % 174.36 % 258.07 % 545.43 % 329.34 % -30.47%
  QoQ % -73.95% 214.99% 33.67% -32.44% -52.69% 65.61% -
  Horiz. % 58.06% 222.91% 70.77% 52.94% 78.36% 165.61% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 78,695 78,743 78,743 78,793 78,793 85,359 85,370 -5.30%
  QoQ % -0.06% 0.00% -0.06% 0.00% -7.69% -0.01% -
  Horiz. % 92.18% 92.24% 92.24% 92.30% 92.30% 99.99% 100.00%
NOSH 655,796 656,196 656,196 656,609 656,609 656,609 656,699 -0.09%
  QoQ % -0.06% 0.00% -0.06% 0.00% 0.00% -0.01% -
  Horiz. % 99.86% 99.92% 99.92% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.97 % 7.31 % 8.19 % 10.28 % 9.23 % 6.92 % 8.94 % -15.33%
  QoQ % -4.65% -10.74% -20.33% 11.38% 33.38% -22.60% -
  Horiz. % 77.96% 81.77% 91.61% 114.99% 103.24% 77.40% 100.00%
ROE 1.53 % 0.57 % 1.79 % 3.11 % 2.10 % 0.71 % 1.17 % 19.64%
  QoQ % 168.42% -68.16% -42.44% 48.10% 195.77% -39.32% -
  Horiz. % 130.77% 48.72% 152.99% 265.81% 179.49% 60.68% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 14.27 13.84 13.33 12.93 12.82 12.53 12.77 7.71%
  QoQ % 3.11% 3.83% 3.09% 0.86% 2.31% -1.88% -
  Horiz. % 111.75% 108.38% 104.39% 101.25% 100.39% 98.12% 100.00%
EPS 0.18 0.07 0.21 0.37 0.25 0.09 0.15 12.96%
  QoQ % 157.14% -66.67% -43.24% 48.00% 177.78% -40.00% -
  Horiz. % 120.00% 46.67% 140.00% 246.67% 166.67% 60.00% 100.00%
DPS 0.35 0.50 0.50 0.65 0.65 0.50 0.50 -21.21%
  QoQ % -30.00% 0.00% -23.08% 0.00% 30.00% 0.00% -
  Horiz. % 70.00% 100.00% 100.00% 130.00% 130.00% 100.00% 100.00%
NAPS 0.1200 0.1200 0.1200 0.1200 0.1200 0.1300 0.1300 -5.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% -7.69% 0.00% -
  Horiz. % 92.31% 92.31% 92.31% 92.31% 92.31% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 14.22 13.80 13.29 12.90 12.79 12.51 12.75 7.57%
  QoQ % 3.04% 3.84% 3.02% 0.86% 2.24% -1.88% -
  Horiz. % 111.53% 108.24% 104.24% 101.18% 100.31% 98.12% 100.00%
EPS 0.18 0.07 0.21 0.37 0.25 0.09 0.15 12.96%
  QoQ % 157.14% -66.67% -43.24% 48.00% 177.78% -40.00% -
  Horiz. % 120.00% 46.67% 140.00% 246.67% 166.67% 60.00% 100.00%
DPS 0.35 0.50 0.50 0.65 0.65 0.50 0.50 -21.21%
  QoQ % -30.00% 0.00% -23.08% 0.00% 30.00% 0.00% -
  Horiz. % 70.00% 100.00% 100.00% 130.00% 130.00% 100.00% 100.00%
NAPS 0.1196 0.1197 0.1197 0.1197 0.1197 0.1297 0.1297 -5.28%
  QoQ % -0.08% 0.00% 0.00% 0.00% -7.71% 0.00% -
  Horiz. % 92.21% 92.29% 92.29% 92.29% 92.29% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.1350 0.1350 0.1200 0.1300 0.1350 0.1350 0.1300 -
P/RPS 0.95 0.98 0.90 1.01 1.05 1.08 1.02 -4.64%
  QoQ % -3.06% 8.89% -10.89% -3.81% -2.78% 5.88% -
  Horiz. % 93.14% 96.08% 88.24% 99.02% 102.94% 105.88% 100.00%
P/EPS 73.72 198.18 55.93 34.87 53.59 147.25 85.63 -9.53%
  QoQ % -62.80% 254.34% 60.40% -34.93% -63.61% 71.96% -
  Horiz. % 86.09% 231.44% 65.32% 40.72% 62.58% 171.96% 100.00%
EY 1.36 0.50 1.79 2.87 1.87 0.68 1.17 10.58%
  QoQ % 172.00% -72.07% -37.63% 53.48% 175.00% -41.88% -
  Horiz. % 116.24% 42.74% 152.99% 245.30% 159.83% 58.12% 100.00%
DY 2.59 3.70 4.17 5.00 4.81 3.70 3.85 -23.28%
  QoQ % -30.00% -11.27% -16.60% 3.95% 30.00% -3.90% -
  Horiz. % 67.27% 96.10% 108.31% 129.87% 124.94% 96.10% 100.00%
P/NAPS 1.13 1.13 1.00 1.08 1.13 1.04 1.00 8.51%
  QoQ % 0.00% 13.00% -7.41% -4.42% 8.65% 4.00% -
  Horiz. % 113.00% 113.00% 100.00% 108.00% 113.00% 104.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 20/08/19 23/05/19 28/02/19 07/11/18 30/08/18 04/05/18 27/02/18 -
Price 0.1200 0.1300 0.1300 0.1150 0.1300 0.1400 0.1200 -
P/RPS 0.84 0.94 0.98 0.89 1.01 1.12 0.94 -7.24%
  QoQ % -10.64% -4.08% 10.11% -11.88% -9.82% 19.15% -
  Horiz. % 89.36% 100.00% 104.26% 94.68% 107.45% 119.15% 100.00%
P/EPS 65.52 190.84 60.59 30.85 51.61 152.70 79.04 -11.79%
  QoQ % -65.67% 214.97% 96.40% -40.22% -66.20% 93.19% -
  Horiz. % 82.89% 241.45% 76.66% 39.03% 65.30% 193.19% 100.00%
EY 1.53 0.52 1.65 3.24 1.94 0.65 1.27 13.26%
  QoQ % 194.23% -68.48% -49.07% 67.01% 198.46% -48.82% -
  Horiz. % 120.47% 40.94% 129.92% 255.12% 152.76% 51.18% 100.00%
DY 2.92 3.85 3.85 5.65 5.00 3.57 4.17 -21.20%
  QoQ % -24.16% 0.00% -31.86% 13.00% 40.06% -14.39% -
  Horiz. % 70.02% 92.33% 92.33% 135.49% 119.90% 85.61% 100.00%
P/NAPS 1.00 1.08 1.08 0.96 1.08 1.08 0.92 5.73%
  QoQ % -7.41% 0.00% 12.50% -11.11% 0.00% 17.39% -
  Horiz. % 108.70% 117.39% 117.39% 104.35% 117.39% 117.39% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 

TOP ARTICLES

1. Dayang: Give Me Free Money kcchongnz kcchongnz blog
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. UPTREND IN OIL RELATED STOCKS LIKELY TO CONTINUE Oil and Gas Malaysia News
4. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
5. OFI 决战股海
6. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers