Highlights

[PICORP] QoQ TTM Result on 2016-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 23-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -101.52%    YoY -     -200.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 87,402 86,097 81,643 80,658 80,529 80,134 83,328 3.22%
  QoQ % 1.52% 5.46% 1.22% 0.16% 0.49% -3.83% -
  Horiz. % 104.89% 103.32% 97.98% 96.80% 96.64% 96.17% 100.00%
PBT 6,287 6,458 5,238 7,147 12,861 22,634 25,266 -60.27%
  QoQ % -2.65% 23.29% -26.71% -44.43% -43.18% -10.42% -
  Horiz. % 24.88% 25.56% 20.73% 28.29% 50.90% 89.58% 100.00%
Tax -8,460 -12,314 -13,657 -13,537 -13,867 -9,755 -7,932 4.37%
  QoQ % 31.30% 9.83% -0.89% 2.38% -42.15% -22.98% -
  Horiz. % 106.66% 155.24% 172.18% 170.66% 174.82% 122.98% 100.00%
NP -2,173 -5,856 -8,419 -6,390 -1,006 12,879 17,334 -
  QoQ % 62.89% 30.44% -31.75% -535.19% -107.81% -25.70% -
  Horiz. % -12.54% -33.78% -48.57% -36.86% -5.80% 74.30% 100.00%
NP to SH -7,405 -9,399 -12,334 -10,503 -5,212 5,826 10,604 -
  QoQ % 21.22% 23.80% -17.43% -101.52% -189.46% -45.06% -
  Horiz. % -69.83% -88.64% -116.31% -99.05% -49.15% 54.94% 100.00%
Tax Rate 134.56 % 190.68 % 260.73 % 189.41 % 107.82 % 43.10 % 31.39 % 162.72%
  QoQ % -29.43% -26.87% 37.65% 75.67% 150.16% 37.30% -
  Horiz. % 428.67% 607.45% 830.61% 603.41% 343.49% 137.30% 100.00%
Total Cost 89,575 91,953 90,062 87,048 81,535 67,255 65,994 22.48%
  QoQ % -2.59% 2.10% 3.46% 6.76% 21.23% 1.91% -
  Horiz. % 135.73% 139.34% 136.47% 131.90% 123.55% 101.91% 100.00%
Net Worth 85,381 0 96,288 93,200 99,000 0 119,237 -19.88%
  QoQ % 0.00% 0.00% 3.31% -5.86% 0.00% 0.00% -
  Horiz. % 71.61% 0.00% 80.75% 78.16% 83.03% 0.00% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 5,588 3,099 3,099 4,035 4,035 2,517 6,554 -10.04%
  QoQ % 80.27% 0.00% -23.18% 0.00% 60.30% -61.60% -
  Horiz. % 85.26% 47.29% 47.29% 61.56% 61.56% 38.40% 100.00%
Div Payout % - % - % - % - % - % 43.21 % 61.81 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -30.09% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 69.91% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 85,381 0 96,288 93,200 99,000 0 119,237 -19.88%
  QoQ % 0.00% 0.00% 3.31% -5.86% 0.00% 0.00% -
  Horiz. % 71.61% 0.00% 80.75% 78.16% 83.03% 0.00% 100.00%
NOSH 656,780 657,673 687,777 665,714 659,999 647,500 662,432 -0.57%
  QoQ % -0.14% -4.38% 3.31% 0.87% 1.93% -2.25% -
  Horiz. % 99.15% 99.28% 103.83% 100.50% 99.63% 97.75% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -2.49 % -6.80 % -10.31 % -7.92 % -1.25 % 16.07 % 20.80 % -
  QoQ % 63.38% 34.04% -30.18% -533.60% -107.78% -22.74% -
  Horiz. % -11.97% -32.69% -49.57% -38.08% -6.01% 77.26% 100.00%
ROE -8.67 % - % -12.81 % -11.27 % -5.26 % - % 8.89 % -
  QoQ % 0.00% 0.00% -13.66% -114.26% 0.00% 0.00% -
  Horiz. % -97.53% 0.00% -144.09% -126.77% -59.17% 0.00% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 13.31 13.09 11.87 12.12 12.20 12.38 12.58 3.81%
  QoQ % 1.68% 10.28% -2.06% -0.66% -1.45% -1.59% -
  Horiz. % 105.80% 104.05% 94.36% 96.34% 96.98% 98.41% 100.00%
EPS -1.13 -1.43 -1.79 -1.58 -0.79 0.90 1.60 -
  QoQ % 20.98% 20.11% -13.29% -100.00% -187.78% -43.75% -
  Horiz. % -70.62% -89.37% -111.88% -98.75% -49.38% 56.25% 100.00%
DPS 0.85 0.47 0.45 0.61 0.61 0.39 0.99 -9.62%
  QoQ % 80.85% 4.44% -26.23% 0.00% 56.41% -60.61% -
  Horiz. % 85.86% 47.47% 45.45% 61.62% 61.62% 39.39% 100.00%
NAPS 0.1300 0.0000 0.1400 0.1400 0.1500 0.0000 0.1800 -19.42%
  QoQ % 0.00% 0.00% 0.00% -6.67% 0.00% 0.00% -
  Horiz. % 72.22% 0.00% 77.78% 77.78% 83.33% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 13.28 13.08 12.41 12.26 12.24 12.18 12.66 3.22%
  QoQ % 1.53% 5.40% 1.22% 0.16% 0.49% -3.79% -
  Horiz. % 104.90% 103.32% 98.03% 96.84% 96.68% 96.21% 100.00%
EPS -1.13 -1.43 -1.87 -1.60 -0.79 0.89 1.61 -
  QoQ % 20.98% 23.53% -16.87% -102.53% -188.76% -44.72% -
  Horiz. % -70.19% -88.82% -116.15% -99.38% -49.07% 55.28% 100.00%
DPS 0.85 0.47 0.47 0.61 0.61 0.38 1.00 -10.22%
  QoQ % 80.85% 0.00% -22.95% 0.00% 60.53% -62.00% -
  Horiz. % 85.00% 47.00% 47.00% 61.00% 61.00% 38.00% 100.00%
NAPS 0.1298 0.0000 0.1463 0.1416 0.1505 0.0000 0.1812 -19.86%
  QoQ % 0.00% 0.00% 3.32% -5.91% 0.00% 0.00% -
  Horiz. % 71.63% 0.00% 80.74% 78.15% 83.06% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.1400 0.1400 0.1450 0.1650 0.1900 0.1950 0.2250 -
P/RPS 1.05 1.07 1.22 1.36 1.56 1.58 1.79 -29.81%
  QoQ % -1.87% -12.30% -10.29% -12.82% -1.27% -11.73% -
  Horiz. % 58.66% 59.78% 68.16% 75.98% 87.15% 88.27% 100.00%
P/EPS -12.42 -9.80 -8.09 -10.46 -24.06 21.67 14.06 -
  QoQ % -26.73% -21.14% 22.66% 56.53% -211.03% 54.13% -
  Horiz. % -88.34% -69.70% -57.54% -74.40% -171.12% 154.13% 100.00%
EY -8.05 -10.21 -12.37 -9.56 -4.16 4.61 7.11 -
  QoQ % 21.16% 17.46% -29.39% -129.81% -190.24% -35.16% -
  Horiz. % -113.22% -143.60% -173.98% -134.46% -58.51% 64.84% 100.00%
DY 6.08 3.37 3.11 3.67 3.21 1.99 4.40 23.94%
  QoQ % 80.42% 8.36% -15.26% 14.33% 61.31% -54.77% -
  Horiz. % 138.18% 76.59% 70.68% 83.41% 72.95% 45.23% 100.00%
P/NAPS 1.08 0.00 1.04 1.18 1.27 0.00 1.25 -9.25%
  QoQ % 0.00% 0.00% -11.86% -7.09% 0.00% 0.00% -
  Horiz. % 86.40% 0.00% 83.20% 94.40% 101.60% 0.00% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 02/03/17 21/11/16 22/08/16 23/05/16 29/02/16 23/11/15 24/08/15 -
Price 0.1700 0.1350 0.1500 0.1700 0.1800 0.2050 0.1950 -
P/RPS 1.28 1.03 1.26 1.40 1.48 1.66 1.55 -11.93%
  QoQ % 24.27% -18.25% -10.00% -5.41% -10.84% 7.10% -
  Horiz. % 82.58% 66.45% 81.29% 90.32% 95.48% 107.10% 100.00%
P/EPS -15.08 -9.45 -8.36 -10.78 -22.79 22.78 12.18 -
  QoQ % -59.58% -13.04% 22.45% 52.70% -200.04% 87.03% -
  Horiz. % -123.81% -77.59% -68.64% -88.51% -187.11% 187.03% 100.00%
EY -6.63 -10.59 -11.96 -9.28 -4.39 4.39 8.21 -
  QoQ % 37.39% 11.45% -28.88% -111.39% -200.00% -46.53% -
  Horiz. % -80.76% -128.99% -145.68% -113.03% -53.47% 53.47% 100.00%
DY 5.01 3.49 3.00 3.57 3.39 1.90 5.08 -0.92%
  QoQ % 43.55% 16.33% -15.97% 5.31% 78.42% -62.60% -
  Horiz. % 98.62% 68.70% 59.06% 70.28% 66.73% 37.40% 100.00%
P/NAPS 1.31 0.00 1.07 1.21 1.20 0.00 1.08 13.67%
  QoQ % 0.00% 0.00% -11.57% 0.83% 0.00% 0.00% -
  Horiz. % 121.30% 0.00% 99.07% 112.04% 111.11% 0.00% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers