Highlights

[PICORP] QoQ TTM Result on 2017-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     112.69%    YoY -     113.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 84,911 84,167 82,292 83,876 85,440 89,509 91,147 -4.61%
  QoQ % 0.88% 2.28% -1.89% -1.83% -4.55% -1.80% -
  Horiz. % 93.16% 92.34% 90.28% 92.02% 93.74% 98.20% 100.00%
PBT 14,150 12,609 10,347 12,841 4,367 9,590 12,767 7.09%
  QoQ % 12.22% 21.86% -19.42% 194.05% -54.46% -24.88% -
  Horiz. % 110.83% 98.76% 81.04% 100.58% 34.21% 75.12% 100.00%
Tax -5,418 -4,841 -4,652 -5,341 -6,074 -7,447 -9,153 -29.48%
  QoQ % -11.92% -4.06% 12.90% 12.07% 18.44% 18.64% -
  Horiz. % 59.19% 52.89% 50.82% 58.35% 66.36% 81.36% 100.00%
NP 8,732 7,768 5,695 7,500 -1,707 2,143 3,614 79.96%
  QoQ % 12.41% 36.40% -24.07% 539.37% -179.65% -40.70% -
  Horiz. % 241.62% 214.94% 157.58% 207.53% -47.23% 59.30% 100.00%
NP to SH 2,448 1,654 602 997 -7,859 -3,815 -2,834 -
  QoQ % 48.00% 174.75% -39.62% 112.69% -106.00% -34.62% -
  Horiz. % -86.38% -58.36% -21.24% -35.18% 277.31% 134.62% 100.00%
Tax Rate 38.29 % 38.39 % 44.96 % 41.59 % 139.09 % 77.65 % 71.69 % -34.15%
  QoQ % -0.26% -14.61% 8.10% -70.10% 79.12% 8.31% -
  Horiz. % 53.41% 53.55% 62.71% 58.01% 194.02% 108.31% 100.00%
Total Cost 76,179 76,399 76,597 76,376 87,147 87,366 87,533 -8.84%
  QoQ % -0.29% -0.26% 0.29% -12.36% -0.25% -0.19% -
  Horiz. % 87.03% 87.28% 87.51% 87.25% 99.56% 99.81% 100.00%
Net Worth 78,793 78,793 85,359 85,370 85,381 85,381 91,949 -9.77%
  QoQ % 0.00% -7.69% -0.01% -0.01% 0.00% -7.14% -
  Horiz. % 85.69% 85.69% 92.83% 92.85% 92.86% 92.86% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 4,268 4,268 3,283 3,283 4,006 4,006 5,588 -16.43%
  QoQ % 0.00% 30.00% 0.00% -18.04% 0.00% -28.31% -
  Horiz. % 76.38% 76.38% 58.76% 58.76% 71.69% 71.69% 100.00%
Div Payout % 174.36 % 258.07 % 545.43 % 329.34 % - % - % - % -
  QoQ % -32.44% -52.69% 65.61% 0.00% 0.00% 0.00% -
  Horiz. % 52.94% 78.36% 165.61% 100.00% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 78,793 78,793 85,359 85,370 85,381 85,381 91,949 -9.77%
  QoQ % 0.00% -7.69% -0.01% -0.01% 0.00% -7.14% -
  Horiz. % 85.69% 85.69% 92.83% 92.85% 92.86% 92.86% 100.00%
NOSH 656,609 656,609 656,609 656,699 656,780 656,780 656,780 -0.02%
  QoQ % 0.00% 0.00% -0.01% -0.01% 0.00% 0.00% -
  Horiz. % 99.97% 99.97% 99.97% 99.99% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 10.28 % 9.23 % 6.92 % 8.94 % -2.00 % 2.39 % 3.97 % 88.46%
  QoQ % 11.38% 33.38% -22.60% 547.00% -183.68% -39.80% -
  Horiz. % 258.94% 232.49% 174.31% 225.19% -50.38% 60.20% 100.00%
ROE 3.11 % 2.10 % 0.71 % 1.17 % -9.20 % -4.47 % -3.08 % -
  QoQ % 48.10% 195.77% -39.32% 112.72% -105.82% -45.13% -
  Horiz. % -100.97% -68.18% -23.05% -37.99% 298.70% 145.13% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 12.93 12.82 12.53 12.77 13.01 13.63 13.88 -4.61%
  QoQ % 0.86% 2.31% -1.88% -1.84% -4.55% -1.80% -
  Horiz. % 93.16% 92.36% 90.27% 92.00% 93.73% 98.20% 100.00%
EPS 0.37 0.25 0.09 0.15 -1.20 -0.58 -0.43 -
  QoQ % 48.00% 177.78% -40.00% 112.50% -106.90% -34.88% -
  Horiz. % -86.05% -58.14% -20.93% -34.88% 279.07% 134.88% 100.00%
DPS 0.65 0.65 0.50 0.50 0.61 0.61 0.85 -16.36%
  QoQ % 0.00% 30.00% 0.00% -18.03% 0.00% -28.24% -
  Horiz. % 76.47% 76.47% 58.82% 58.82% 71.76% 71.76% 100.00%
NAPS 0.1200 0.1200 0.1300 0.1300 0.1300 0.1300 0.1400 -9.76%
  QoQ % 0.00% -7.69% 0.00% 0.00% 0.00% -7.14% -
  Horiz. % 85.71% 85.71% 92.86% 92.86% 92.86% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 12.90 12.79 12.51 12.75 12.98 13.60 13.85 -4.62%
  QoQ % 0.86% 2.24% -1.88% -1.77% -4.56% -1.81% -
  Horiz. % 93.14% 92.35% 90.32% 92.06% 93.72% 98.19% 100.00%
EPS 0.37 0.25 0.09 0.15 -1.19 -0.58 -0.43 -
  QoQ % 48.00% 177.78% -40.00% 112.61% -105.17% -34.88% -
  Horiz. % -86.05% -58.14% -20.93% -34.88% 276.74% 134.88% 100.00%
DPS 0.65 0.65 0.50 0.50 0.61 0.61 0.85 -16.36%
  QoQ % 0.00% 30.00% 0.00% -18.03% 0.00% -28.24% -
  Horiz. % 76.47% 76.47% 58.82% 58.82% 71.76% 71.76% 100.00%
NAPS 0.1197 0.1197 0.1297 0.1297 0.1298 0.1298 0.1397 -9.78%
  QoQ % 0.00% -7.71% 0.00% -0.08% 0.00% -7.09% -
  Horiz. % 85.68% 85.68% 92.84% 92.84% 92.91% 92.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.1300 0.1350 0.1350 0.1300 0.1400 0.1700 0.1700 -
P/RPS 1.01 1.05 1.08 1.02 1.08 1.25 1.22 -11.82%
  QoQ % -3.81% -2.78% 5.88% -5.56% -13.60% 2.46% -
  Horiz. % 82.79% 86.07% 88.52% 83.61% 88.52% 102.46% 100.00%
P/EPS 34.87 53.59 147.25 85.63 -11.70 -29.27 -39.40 -
  QoQ % -34.93% -63.61% 71.96% 831.88% 60.03% 25.71% -
  Horiz. % -88.50% -136.02% -373.73% -217.34% 29.70% 74.29% 100.00%
EY 2.87 1.87 0.68 1.17 -8.55 -3.42 -2.54 -
  QoQ % 53.48% 175.00% -41.88% 113.68% -150.00% -34.65% -
  Horiz. % -112.99% -73.62% -26.77% -46.06% 336.61% 134.65% 100.00%
DY 5.00 4.81 3.70 3.85 4.36 3.59 5.01 -0.13%
  QoQ % 3.95% 30.00% -3.90% -11.70% 21.45% -28.34% -
  Horiz. % 99.80% 96.01% 73.85% 76.85% 87.03% 71.66% 100.00%
P/NAPS 1.08 1.13 1.04 1.00 1.08 1.31 1.21 -7.29%
  QoQ % -4.42% 8.65% 4.00% -7.41% -17.56% 8.26% -
  Horiz. % 89.26% 93.39% 85.95% 82.64% 89.26% 108.26% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 07/11/18 30/08/18 04/05/18 27/02/18 20/11/17 21/08/17 08/05/17 -
Price 0.1150 0.1300 0.1400 0.1200 0.1300 0.1400 0.1700 -
P/RPS 0.89 1.01 1.12 0.94 1.00 1.03 1.22 -18.95%
  QoQ % -11.88% -9.82% 19.15% -6.00% -2.91% -15.57% -
  Horiz. % 72.95% 82.79% 91.80% 77.05% 81.97% 84.43% 100.00%
P/EPS 30.85 51.61 152.70 79.04 -10.86 -24.10 -39.40 -
  QoQ % -40.22% -66.20% 93.19% 827.81% 54.94% 38.83% -
  Horiz. % -78.30% -130.99% -387.56% -200.61% 27.56% 61.17% 100.00%
EY 3.24 1.94 0.65 1.27 -9.20 -4.15 -2.54 -
  QoQ % 67.01% 198.46% -48.82% 113.80% -121.69% -63.39% -
  Horiz. % -127.56% -76.38% -25.59% -50.00% 362.20% 163.39% 100.00%
DY 5.65 5.00 3.57 4.17 4.69 4.36 5.01 8.34%
  QoQ % 13.00% 40.06% -14.39% -11.09% 7.57% -12.97% -
  Horiz. % 112.77% 99.80% 71.26% 83.23% 93.61% 87.03% 100.00%
P/NAPS 0.96 1.08 1.08 0.92 1.00 1.08 1.21 -14.29%
  QoQ % -11.11% 0.00% 17.39% -8.00% -7.41% -10.74% -
  Horiz. % 79.34% 89.26% 89.26% 76.03% 82.64% 89.26% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8750.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.8450.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
5. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. AirAsia - Weighed down by leased aircraft and high fuel cost AmInvest Research Reports
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers