Highlights

[PICORP] QoQ TTM Result on 2015-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     12.00%    YoY -     -15.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 80,529 80,134 83,328 84,100 83,989 89,777 92,855 -9.03%
  QoQ % 0.49% -3.83% -0.92% 0.13% -6.45% -3.31% -
  Horiz. % 86.73% 86.30% 89.74% 90.57% 90.45% 96.69% 100.00%
PBT 12,861 22,634 25,266 24,331 22,360 25,884 26,275 -37.81%
  QoQ % -43.18% -10.42% 3.84% 8.81% -13.61% -1.49% -
  Horiz. % 48.95% 86.14% 96.16% 92.60% 85.10% 98.51% 100.00%
Tax -13,867 -9,755 -7,932 -7,930 -7,624 -8,939 -9,813 25.85%
  QoQ % -42.15% -22.98% -0.03% -4.01% 14.71% 8.91% -
  Horiz. % 141.31% 99.41% 80.83% 80.81% 77.69% 91.09% 100.00%
NP -1,006 12,879 17,334 16,401 14,736 16,945 16,462 -
  QoQ % -107.81% -25.70% 5.69% 11.30% -13.04% 2.93% -
  Horiz. % -6.11% 78.23% 105.30% 99.63% 89.52% 102.93% 100.00%
NP to SH -5,212 5,826 10,604 10,426 9,309 12,045 11,074 -
  QoQ % -189.46% -45.06% 1.71% 12.00% -22.71% 8.77% -
  Horiz. % -47.07% 52.61% 95.76% 94.15% 84.06% 108.77% 100.00%
Tax Rate 107.82 % 43.10 % 31.39 % 32.59 % 34.10 % 34.53 % 37.35 % 102.35%
  QoQ % 150.16% 37.30% -3.68% -4.43% -1.25% -7.55% -
  Horiz. % 288.67% 115.39% 84.04% 87.26% 91.30% 92.45% 100.00%
Total Cost 81,535 67,255 65,994 67,699 69,253 72,832 76,393 4.43%
  QoQ % 21.23% 1.91% -2.52% -2.24% -4.91% -4.66% -
  Horiz. % 106.73% 88.04% 86.39% 88.62% 90.65% 95.34% 100.00%
Net Worth 99,000 0 119,237 111,618 110,603 112,513 110,402 -6.99%
  QoQ % 0.00% 0.00% 6.83% 0.92% -1.70% 1.91% -
  Horiz. % 89.67% 0.00% 108.00% 101.10% 100.18% 101.91% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 4,035 2,517 6,554 4,037 4,037 8,299 8,181 -37.49%
  QoQ % 60.30% -61.60% 62.35% 0.00% -51.36% 1.45% -
  Horiz. % 49.32% 30.77% 80.11% 49.35% 49.35% 101.45% 100.00%
Div Payout % - % 43.21 % 61.81 % 38.72 % 43.37 % 68.91 % 73.88 % -
  QoQ % 0.00% -30.09% 59.63% -10.72% -37.06% -6.73% -
  Horiz. % 0.00% 58.49% 83.66% 52.41% 58.70% 93.27% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 99,000 0 119,237 111,618 110,603 112,513 110,402 -6.99%
  QoQ % 0.00% 0.00% 6.83% 0.92% -1.70% 1.91% -
  Horiz. % 89.67% 0.00% 108.00% 101.10% 100.18% 101.91% 100.00%
NOSH 659,999 647,500 662,432 656,578 650,606 661,846 649,428 1.08%
  QoQ % 1.93% -2.25% 0.89% 0.92% -1.70% 1.91% -
  Horiz. % 101.63% 99.70% 102.00% 101.10% 100.18% 101.91% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -1.25 % 16.07 % 20.80 % 19.50 % 17.55 % 18.87 % 17.73 % -
  QoQ % -107.78% -22.74% 6.67% 11.11% -7.00% 6.43% -
  Horiz. % -7.05% 90.64% 117.32% 109.98% 98.98% 106.43% 100.00%
ROE -5.26 % - % 8.89 % 9.34 % 8.42 % 10.71 % 10.03 % -
  QoQ % 0.00% 0.00% -4.82% 10.93% -21.38% 6.78% -
  Horiz. % -52.44% 0.00% 88.63% 93.12% 83.95% 106.78% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.20 12.38 12.58 12.81 12.91 13.56 14.30 -10.02%
  QoQ % -1.45% -1.59% -1.80% -0.77% -4.79% -5.17% -
  Horiz. % 85.31% 86.57% 87.97% 89.58% 90.28% 94.83% 100.00%
EPS -0.79 0.90 1.60 1.59 1.43 1.82 1.71 -
  QoQ % -187.78% -43.75% 0.63% 11.19% -21.43% 6.43% -
  Horiz. % -46.20% 52.63% 93.57% 92.98% 83.63% 106.43% 100.00%
DPS 0.61 0.39 0.99 0.61 0.61 1.26 1.25 -37.93%
  QoQ % 56.41% -60.61% 62.30% 0.00% -51.59% 0.80% -
  Horiz. % 48.80% 31.20% 79.20% 48.80% 48.80% 100.80% 100.00%
NAPS 0.1500 0.0000 0.1800 0.1700 0.1700 0.1700 0.1700 -7.98%
  QoQ % 0.00% 0.00% 5.88% 0.00% 0.00% 0.00% -
  Horiz. % 88.24% 0.00% 105.88% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.24 12.18 12.66 12.78 12.76 13.64 14.11 -9.02%
  QoQ % 0.49% -3.79% -0.94% 0.16% -6.45% -3.33% -
  Horiz. % 86.75% 86.32% 89.72% 90.57% 90.43% 96.67% 100.00%
EPS -0.79 0.89 1.61 1.58 1.41 1.83 1.68 -
  QoQ % -188.76% -44.72% 1.90% 12.06% -22.95% 8.93% -
  Horiz. % -47.02% 52.98% 95.83% 94.05% 83.93% 108.93% 100.00%
DPS 0.61 0.38 1.00 0.61 0.61 1.26 1.24 -37.60%
  QoQ % 60.53% -62.00% 63.93% 0.00% -51.59% 1.61% -
  Horiz. % 49.19% 30.65% 80.65% 49.19% 49.19% 101.61% 100.00%
NAPS 0.1505 0.0000 0.1812 0.1696 0.1681 0.1710 0.1678 -6.98%
  QoQ % 0.00% 0.00% 6.84% 0.89% -1.70% 1.91% -
  Horiz. % 89.69% 0.00% 107.99% 101.07% 100.18% 101.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.1900 0.1950 0.2250 0.2300 0.2050 0.2200 0.2650 -
P/RPS 1.56 1.58 1.79 1.80 1.59 1.62 1.85 -10.72%
  QoQ % -1.27% -11.73% -0.56% 13.21% -1.85% -12.43% -
  Horiz. % 84.32% 85.41% 96.76% 97.30% 85.95% 87.57% 100.00%
P/EPS -24.06 21.67 14.06 14.48 14.33 12.09 15.54 -
  QoQ % -211.03% 54.13% -2.90% 1.05% 18.53% -22.20% -
  Horiz. % -154.83% 139.45% 90.48% 93.18% 92.21% 77.80% 100.00%
EY -4.16 4.61 7.11 6.90 6.98 8.27 6.43 -
  QoQ % -190.24% -35.16% 3.04% -1.15% -15.60% 28.62% -
  Horiz. % -64.70% 71.70% 110.58% 107.31% 108.55% 128.62% 100.00%
DY 3.21 1.99 4.40 2.65 2.98 5.73 4.72 -22.61%
  QoQ % 61.31% -54.77% 66.04% -11.07% -47.99% 21.40% -
  Horiz. % 68.01% 42.16% 93.22% 56.14% 63.14% 121.40% 100.00%
P/NAPS 1.27 0.00 1.25 1.35 1.21 1.29 1.56 -12.78%
  QoQ % 0.00% 0.00% -7.41% 11.57% -6.20% -17.31% -
  Horiz. % 81.41% 0.00% 80.13% 86.54% 77.56% 82.69% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 23/11/15 24/08/15 30/04/15 27/02/15 24/11/14 26/08/14 -
Price 0.1800 0.2050 0.1950 0.2350 0.2100 0.2050 0.2550 -
P/RPS 1.48 1.66 1.55 1.83 1.63 1.51 1.78 -11.55%
  QoQ % -10.84% 7.10% -15.30% 12.27% 7.95% -15.17% -
  Horiz. % 83.15% 93.26% 87.08% 102.81% 91.57% 84.83% 100.00%
P/EPS -22.79 22.78 12.18 14.80 14.68 11.26 14.95 -
  QoQ % -200.04% 87.03% -17.70% 0.82% 30.37% -24.68% -
  Horiz. % -152.44% 152.37% 81.47% 99.00% 98.19% 75.32% 100.00%
EY -4.39 4.39 8.21 6.76 6.81 8.88 6.69 -
  QoQ % -200.00% -46.53% 21.45% -0.73% -23.31% 32.74% -
  Horiz. % -65.62% 65.62% 122.72% 101.05% 101.79% 132.74% 100.00%
DY 3.39 1.90 5.08 2.60 2.90 6.15 4.90 -21.72%
  QoQ % 78.42% -62.60% 95.38% -10.34% -52.85% 25.51% -
  Horiz. % 69.18% 38.78% 103.67% 53.06% 59.18% 125.51% 100.00%
P/NAPS 1.20 0.00 1.08 1.38 1.24 1.21 1.50 -13.79%
  QoQ % 0.00% 0.00% -21.74% 11.29% 2.48% -19.33% -
  Horiz. % 80.00% 0.00% 72.00% 92.00% 82.67% 80.67% 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.
 


 

221  327  489  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.305+0.02 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 MTOUCHE 0.1750.00 
 VC 0.08-0.005 
 HSI-C7K 0.29-0.105 
 ICON 0.70+0.285 
 SUPERMX 1.51-0.03 
 DGB 0.14+0.005 
 VC-PA 0.03-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 抽烟心痛?还是买到做烟的公司心痛? VITA Analysis
Partners & Brokers