Highlights

[PICORP] QoQ TTM Result on 2016-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 02-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     21.22%    YoY -     -42.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 85,440 89,509 91,147 87,402 86,097 81,643 80,658 3.91%
  QoQ % -4.55% -1.80% 4.28% 1.52% 5.46% 1.22% -
  Horiz. % 105.93% 110.97% 113.00% 108.36% 106.74% 101.22% 100.00%
PBT 4,367 9,590 12,767 6,287 6,458 5,238 7,147 -27.97%
  QoQ % -54.46% -24.88% 103.07% -2.65% 23.29% -26.71% -
  Horiz. % 61.10% 134.18% 178.63% 87.97% 90.36% 73.29% 100.00%
Tax -6,074 -7,447 -9,153 -8,460 -12,314 -13,657 -13,537 -41.36%
  QoQ % 18.44% 18.64% -8.19% 31.30% 9.83% -0.89% -
  Horiz. % 44.87% 55.01% 67.61% 62.50% 90.97% 100.89% 100.00%
NP -1,707 2,143 3,614 -2,173 -5,856 -8,419 -6,390 -58.49%
  QoQ % -179.65% -40.70% 266.31% 62.89% 30.44% -31.75% -
  Horiz. % 26.71% -33.54% -56.56% 34.01% 91.64% 131.75% 100.00%
NP to SH -7,859 -3,815 -2,834 -7,405 -9,399 -12,334 -10,503 -17.56%
  QoQ % -106.00% -34.62% 61.73% 21.22% 23.80% -17.43% -
  Horiz. % 74.83% 36.32% 26.98% 70.50% 89.49% 117.43% 100.00%
Tax Rate 139.09 % 77.65 % 71.69 % 134.56 % 190.68 % 260.73 % 189.41 % -18.59%
  QoQ % 79.12% 8.31% -46.72% -29.43% -26.87% 37.65% -
  Horiz. % 73.43% 41.00% 37.85% 71.04% 100.67% 137.65% 100.00%
Total Cost 87,147 87,366 87,533 89,575 91,953 90,062 87,048 0.08%
  QoQ % -0.25% -0.19% -2.28% -2.59% 2.10% 3.46% -
  Horiz. % 100.11% 100.37% 100.56% 102.90% 105.63% 103.46% 100.00%
Net Worth 85,381 85,381 91,949 85,381 0 96,288 93,200 -5.67%
  QoQ % 0.00% -7.14% 7.69% 0.00% 0.00% 3.31% -
  Horiz. % 91.61% 91.61% 98.66% 91.61% 0.00% 103.31% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 4,006 4,006 5,588 5,588 3,099 3,099 4,035 -0.48%
  QoQ % 0.00% -28.31% 0.00% 80.27% 0.00% -23.18% -
  Horiz. % 99.28% 99.28% 138.49% 138.49% 76.82% 76.82% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 85,381 85,381 91,949 85,381 0 96,288 93,200 -5.67%
  QoQ % 0.00% -7.14% 7.69% 0.00% 0.00% 3.31% -
  Horiz. % 91.61% 91.61% 98.66% 91.61% 0.00% 103.31% 100.00%
NOSH 656,780 656,780 656,780 656,780 657,673 687,777 665,714 -0.90%
  QoQ % 0.00% 0.00% 0.00% -0.14% -4.38% 3.31% -
  Horiz. % 98.66% 98.66% 98.66% 98.66% 98.79% 103.31% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -2.00 % 2.39 % 3.97 % -2.49 % -6.80 % -10.31 % -7.92 % -60.01%
  QoQ % -183.68% -39.80% 259.44% 63.38% 34.04% -30.18% -
  Horiz. % 25.25% -30.18% -50.13% 31.44% 85.86% 130.18% 100.00%
ROE -9.20 % -4.47 % -3.08 % -8.67 % - % -12.81 % -11.27 % -12.64%
  QoQ % -105.82% -45.13% 64.48% 0.00% 0.00% -13.66% -
  Horiz. % 81.63% 39.66% 27.33% 76.93% 0.00% 113.66% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 13.01 13.63 13.88 13.31 13.09 11.87 12.12 4.83%
  QoQ % -4.55% -1.80% 4.28% 1.68% 10.28% -2.06% -
  Horiz. % 107.34% 112.46% 114.52% 109.82% 108.00% 97.94% 100.00%
EPS -1.20 -0.58 -0.43 -1.13 -1.43 -1.79 -1.58 -16.74%
  QoQ % -106.90% -34.88% 61.95% 20.98% 20.11% -13.29% -
  Horiz. % 75.95% 36.71% 27.22% 71.52% 90.51% 113.29% 100.00%
DPS 0.61 0.61 0.85 0.85 0.47 0.45 0.61 -
  QoQ % 0.00% -28.24% 0.00% 80.85% 4.44% -26.23% -
  Horiz. % 100.00% 100.00% 139.34% 139.34% 77.05% 73.77% 100.00%
NAPS 0.1300 0.1300 0.1400 0.1300 0.0000 0.1400 0.1400 -4.82%
  QoQ % 0.00% -7.14% 7.69% 0.00% 0.00% 0.00% -
  Horiz. % 92.86% 92.86% 100.00% 92.86% 0.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 12.98 13.60 13.85 13.28 13.08 12.41 12.26 3.87%
  QoQ % -4.56% -1.81% 4.29% 1.53% 5.40% 1.22% -
  Horiz. % 105.87% 110.93% 112.97% 108.32% 106.69% 101.22% 100.00%
EPS -1.19 -0.58 -0.43 -1.13 -1.43 -1.87 -1.60 -17.90%
  QoQ % -105.17% -34.88% 61.95% 20.98% 23.53% -16.87% -
  Horiz. % 74.38% 36.25% 26.88% 70.62% 89.37% 116.87% 100.00%
DPS 0.61 0.61 0.85 0.85 0.47 0.47 0.61 -
  QoQ % 0.00% -28.24% 0.00% 80.85% 0.00% -22.95% -
  Horiz. % 100.00% 100.00% 139.34% 139.34% 77.05% 77.05% 100.00%
NAPS 0.1298 0.1298 0.1397 0.1298 0.0000 0.1463 0.1416 -5.63%
  QoQ % 0.00% -7.09% 7.63% 0.00% 0.00% 3.32% -
  Horiz. % 91.67% 91.67% 98.66% 91.67% 0.00% 103.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.1400 0.1700 0.1700 0.1400 0.1400 0.1450 0.1650 -
P/RPS 1.08 1.25 1.22 1.05 1.07 1.22 1.36 -14.23%
  QoQ % -13.60% 2.46% 16.19% -1.87% -12.30% -10.29% -
  Horiz. % 79.41% 91.91% 89.71% 77.21% 78.68% 89.71% 100.00%
P/EPS -11.70 -29.27 -39.40 -12.42 -9.80 -8.09 -10.46 7.75%
  QoQ % 60.03% 25.71% -217.23% -26.73% -21.14% 22.66% -
  Horiz. % 111.85% 279.83% 376.67% 118.74% 93.69% 77.34% 100.00%
EY -8.55 -3.42 -2.54 -8.05 -10.21 -12.37 -9.56 -7.17%
  QoQ % -150.00% -34.65% 68.45% 21.16% 17.46% -29.39% -
  Horiz. % 89.44% 35.77% 26.57% 84.21% 106.80% 129.39% 100.00%
DY 4.36 3.59 5.01 6.08 3.37 3.11 3.67 12.16%
  QoQ % 21.45% -28.34% -17.60% 80.42% 8.36% -15.26% -
  Horiz. % 118.80% 97.82% 136.51% 165.67% 91.83% 84.74% 100.00%
P/NAPS 1.08 1.31 1.21 1.08 0.00 1.04 1.18 -5.73%
  QoQ % -17.56% 8.26% 12.04% 0.00% 0.00% -11.86% -
  Horiz. % 91.53% 111.02% 102.54% 91.53% 0.00% 88.14% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 21/08/17 08/05/17 02/03/17 21/11/16 22/08/16 23/05/16 -
Price 0.1300 0.1400 0.1700 0.1700 0.1350 0.1500 0.1700 -
P/RPS 1.00 1.03 1.22 1.28 1.03 1.26 1.40 -20.08%
  QoQ % -2.91% -15.57% -4.69% 24.27% -18.25% -10.00% -
  Horiz. % 71.43% 73.57% 87.14% 91.43% 73.57% 90.00% 100.00%
P/EPS -10.86 -24.10 -39.40 -15.08 -9.45 -8.36 -10.78 0.49%
  QoQ % 54.94% 38.83% -161.27% -59.58% -13.04% 22.45% -
  Horiz. % 100.74% 223.56% 365.49% 139.89% 87.66% 77.55% 100.00%
EY -9.20 -4.15 -2.54 -6.63 -10.59 -11.96 -9.28 -0.58%
  QoQ % -121.69% -63.39% 61.69% 37.39% 11.45% -28.88% -
  Horiz. % 99.14% 44.72% 27.37% 71.44% 114.12% 128.88% 100.00%
DY 4.69 4.36 5.01 5.01 3.49 3.00 3.57 19.93%
  QoQ % 7.57% -12.97% 0.00% 43.55% 16.33% -15.97% -
  Horiz. % 131.37% 122.13% 140.34% 140.34% 97.76% 84.03% 100.00%
P/NAPS 1.00 1.08 1.21 1.31 0.00 1.07 1.21 -11.92%
  QoQ % -7.41% -10.74% -7.63% 0.00% 0.00% -11.57% -
  Horiz. % 82.64% 89.26% 100.00% 108.26% 0.00% 88.43% 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.
 


 

235  257  547  1166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 MYEG 1.390.00 
 ARMADA 0.19+0.005 
 DAYANG 1.38+0.05 
 HSI-C5A 0.285-0.105 
 HSI-C5D 0.26-0.08 
 IRIS 0.145+0.005 
 MTRONIC-OR 0.0050.00 
 ORION 0.225+0.01 
 PUC 0.0950.00 
Partners & Brokers