Highlights

[PICORP] QoQ TTM Result on 2018-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -42.48%    YoY -     41.22%
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.
 


 

240  275  565  1245 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.035-0.005 
 ARMADA 0.32+0.005 
 GPACKET-WB 0.2650.00 
 HSI-C7J 0.215-0.035 
 SAPNRG 0.28-0.01 
 HSI-C7F 0.39-0.065 
 KNM 0.41+0.015 
 VSOLAR 0.0950.00 
 NETX 0.010.00 
 HSI-H6S 0.195+0.04 

TOP ARTICLES

1. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
6. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
7. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
8. [12Invest] 壹贰讲股 - 浅谈冷门油气股 Deleum Berhad(5132) [12Invest] - 壹贰讲股
Partners & Brokers