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.
 


 

256  268  499  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.2750.00 
 MUDAJYA 0.425+0.005 
 RSAWIT 0.33+0.03 
 TDM 0.29+0.015 
 HSI-H8F 0.225-0.025 
 PUC 0.045+0.01 
 HUBLINE 0.050.00 
 SANICHI 0.07+0.01 
 MATANG 0.09+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers