Highlights

[PICORP] QoQ TTM Result on 2017-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 08-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     61.73%    YoY -     73.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 83,876 85,440 89,509 91,147 87,402 86,097 81,643 1.81%
  QoQ % -1.83% -4.55% -1.80% 4.28% 1.52% 5.46% -
  Horiz. % 102.74% 104.65% 109.63% 111.64% 107.05% 105.46% 100.00%
PBT 12,841 4,367 9,590 12,767 6,287 6,458 5,238 81.52%
  QoQ % 194.05% -54.46% -24.88% 103.07% -2.65% 23.29% -
  Horiz. % 245.15% 83.37% 183.09% 243.74% 120.03% 123.29% 100.00%
Tax -5,341 -6,074 -7,447 -9,153 -8,460 -12,314 -13,657 -46.43%
  QoQ % 12.07% 18.44% 18.64% -8.19% 31.30% 9.83% -
  Horiz. % 39.11% 44.48% 54.53% 67.02% 61.95% 90.17% 100.00%
NP 7,500 -1,707 2,143 3,614 -2,173 -5,856 -8,419 -
  QoQ % 539.37% -179.65% -40.70% 266.31% 62.89% 30.44% -
  Horiz. % -89.08% 20.28% -25.45% -42.93% 25.81% 69.56% 100.00%
NP to SH 997 -7,859 -3,815 -2,834 -7,405 -9,399 -12,334 -
  QoQ % 112.69% -106.00% -34.62% 61.73% 21.22% 23.80% -
  Horiz. % -8.08% 63.72% 30.93% 22.98% 60.04% 76.20% 100.00%
Tax Rate 41.59 % 139.09 % 77.65 % 71.69 % 134.56 % 190.68 % 260.73 % -70.49%
  QoQ % -70.10% 79.12% 8.31% -46.72% -29.43% -26.87% -
  Horiz. % 15.95% 53.35% 29.78% 27.50% 51.61% 73.13% 100.00%
Total Cost 76,376 87,147 87,366 87,533 89,575 91,953 90,062 -10.38%
  QoQ % -12.36% -0.25% -0.19% -2.28% -2.59% 2.10% -
  Horiz. % 84.80% 96.76% 97.01% 97.19% 99.46% 102.10% 100.00%
Net Worth 85,370 85,381 85,381 91,949 85,381 0 96,288 -7.69%
  QoQ % -0.01% 0.00% -7.14% 7.69% 0.00% 0.00% -
  Horiz. % 88.66% 88.67% 88.67% 95.49% 88.67% 0.00% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 3,283 4,006 4,006 5,588 5,588 3,099 3,099 3.90%
  QoQ % -18.04% 0.00% -28.31% 0.00% 80.27% 0.00% -
  Horiz. % 105.92% 129.24% 129.24% 180.27% 180.27% 100.00% 100.00%
Div Payout % 329.34 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 85,370 85,381 85,381 91,949 85,381 0 96,288 -7.69%
  QoQ % -0.01% 0.00% -7.14% 7.69% 0.00% 0.00% -
  Horiz. % 88.66% 88.67% 88.67% 95.49% 88.67% 0.00% 100.00%
NOSH 656,699 656,780 656,780 656,780 656,780 657,673 687,777 -3.03%
  QoQ % -0.01% 0.00% 0.00% 0.00% -0.14% -4.38% -
  Horiz. % 95.48% 95.49% 95.49% 95.49% 95.49% 95.62% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.94 % -2.00 % 2.39 % 3.97 % -2.49 % -6.80 % -10.31 % -
  QoQ % 547.00% -183.68% -39.80% 259.44% 63.38% 34.04% -
  Horiz. % -86.71% 19.40% -23.18% -38.51% 24.15% 65.96% 100.00%
ROE 1.17 % -9.20 % -4.47 % -3.08 % -8.67 % - % -12.81 % -
  QoQ % 112.72% -105.82% -45.13% 64.48% 0.00% 0.00% -
  Horiz. % -9.13% 71.82% 34.89% 24.04% 67.68% 0.00% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 12.77 13.01 13.63 13.88 13.31 13.09 11.87 4.98%
  QoQ % -1.84% -4.55% -1.80% 4.28% 1.68% 10.28% -
  Horiz. % 107.58% 109.60% 114.83% 116.93% 112.13% 110.28% 100.00%
EPS 0.15 -1.20 -0.58 -0.43 -1.13 -1.43 -1.79 -
  QoQ % 112.50% -106.90% -34.88% 61.95% 20.98% 20.11% -
  Horiz. % -8.38% 67.04% 32.40% 24.02% 63.13% 79.89% 100.00%
DPS 0.50 0.61 0.61 0.85 0.85 0.47 0.45 7.26%
  QoQ % -18.03% 0.00% -28.24% 0.00% 80.85% 4.44% -
  Horiz. % 111.11% 135.56% 135.56% 188.89% 188.89% 104.44% 100.00%
NAPS 0.1300 0.1300 0.1300 0.1400 0.1300 0.0000 0.1400 -4.81%
  QoQ % 0.00% 0.00% -7.14% 7.69% 0.00% 0.00% -
  Horiz. % 92.86% 92.86% 92.86% 100.00% 92.86% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 12.75 12.98 13.60 13.85 13.28 13.08 12.41 1.81%
  QoQ % -1.77% -4.56% -1.81% 4.29% 1.53% 5.40% -
  Horiz. % 102.74% 104.59% 109.59% 111.60% 107.01% 105.40% 100.00%
EPS 0.15 -1.19 -0.58 -0.43 -1.13 -1.43 -1.87 -
  QoQ % 112.61% -105.17% -34.88% 61.95% 20.98% 23.53% -
  Horiz. % -8.02% 63.64% 31.02% 22.99% 60.43% 76.47% 100.00%
DPS 0.50 0.61 0.61 0.85 0.85 0.47 0.47 4.20%
  QoQ % -18.03% 0.00% -28.24% 0.00% 80.85% 0.00% -
  Horiz. % 106.38% 129.79% 129.79% 180.85% 180.85% 100.00% 100.00%
NAPS 0.1297 0.1298 0.1298 0.1397 0.1298 0.0000 0.1463 -7.69%
  QoQ % -0.08% 0.00% -7.09% 7.63% 0.00% 0.00% -
  Horiz. % 88.65% 88.72% 88.72% 95.49% 88.72% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.1300 0.1400 0.1700 0.1700 0.1400 0.1400 0.1450 -
P/RPS 1.02 1.08 1.25 1.22 1.05 1.07 1.22 -11.22%
  QoQ % -5.56% -13.60% 2.46% 16.19% -1.87% -12.30% -
  Horiz. % 83.61% 88.52% 102.46% 100.00% 86.07% 87.70% 100.00%
P/EPS 85.63 -11.70 -29.27 -39.40 -12.42 -9.80 -8.09 -
  QoQ % 831.88% 60.03% 25.71% -217.23% -26.73% -21.14% -
  Horiz. % -1,058.47% 144.62% 361.80% 487.02% 153.52% 121.14% 100.00%
EY 1.17 -8.55 -3.42 -2.54 -8.05 -10.21 -12.37 -
  QoQ % 113.68% -150.00% -34.65% 68.45% 21.16% 17.46% -
  Horiz. % -9.46% 69.12% 27.65% 20.53% 65.08% 82.54% 100.00%
DY 3.85 4.36 3.59 5.01 6.08 3.37 3.11 15.25%
  QoQ % -11.70% 21.45% -28.34% -17.60% 80.42% 8.36% -
  Horiz. % 123.79% 140.19% 115.43% 161.09% 195.50% 108.36% 100.00%
P/NAPS 1.00 1.08 1.31 1.21 1.08 0.00 1.04 -2.57%
  QoQ % -7.41% -17.56% 8.26% 12.04% 0.00% 0.00% -
  Horiz. % 96.15% 103.85% 125.96% 116.35% 103.85% 0.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 20/11/17 21/08/17 08/05/17 02/03/17 21/11/16 22/08/16 -
Price 0.1200 0.1300 0.1400 0.1700 0.1700 0.1350 0.1500 -
P/RPS 0.94 1.00 1.03 1.22 1.28 1.03 1.26 -17.70%
  QoQ % -6.00% -2.91% -15.57% -4.69% 24.27% -18.25% -
  Horiz. % 74.60% 79.37% 81.75% 96.83% 101.59% 81.75% 100.00%
P/EPS 79.04 -10.86 -24.10 -39.40 -15.08 -9.45 -8.36 -
  QoQ % 827.81% 54.94% 38.83% -161.27% -59.58% -13.04% -
  Horiz. % -945.45% 129.90% 288.28% 471.29% 180.38% 113.04% 100.00%
EY 1.27 -9.20 -4.15 -2.54 -6.63 -10.59 -11.96 -
  QoQ % 113.80% -121.69% -63.39% 61.69% 37.39% 11.45% -
  Horiz. % -10.62% 76.92% 34.70% 21.24% 55.43% 88.55% 100.00%
DY 4.17 4.69 4.36 5.01 5.01 3.49 3.00 24.48%
  QoQ % -11.09% 7.57% -12.97% 0.00% 43.55% 16.33% -
  Horiz. % 139.00% 156.33% 145.33% 167.00% 167.00% 116.33% 100.00%
P/NAPS 0.92 1.00 1.08 1.21 1.31 0.00 1.07 -9.55%
  QoQ % -8.00% -7.41% -10.74% -7.63% 0.00% 0.00% -
  Horiz. % 85.98% 93.46% 100.93% 113.08% 122.43% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

337  375  609  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.14-0.04 
 IRIS 0.31+0.03 
 INIX 0.275-0.01 
 DOLPHIN-WB 0.03+0.025 
 MTRONIC 0.08-0.005 
 MTOUCHE 0.055+0.005 
 CONNECT 0.16+0.02 
 BINTAI 0.57+0.035 
 ARMADA 0.27+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
7. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS