Highlights

[PICORP] QoQ TTM Result on 2018-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 04-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -39.62%    YoY -     121.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 87,465 84,911 84,167 82,292 83,876 85,440 89,509 -1.52%
  QoQ % 3.01% 0.88% 2.28% -1.89% -1.83% -4.55% -
  Horiz. % 97.72% 94.86% 94.03% 91.94% 93.71% 95.45% 100.00%
PBT 12,816 14,150 12,609 10,347 12,841 4,367 9,590 21.26%
  QoQ % -9.43% 12.22% 21.86% -19.42% 194.05% -54.46% -
  Horiz. % 133.64% 147.55% 131.48% 107.89% 133.90% 45.54% 100.00%
Tax -5,655 -5,418 -4,841 -4,652 -5,341 -6,074 -7,447 -16.72%
  QoQ % -4.37% -11.92% -4.06% 12.90% 12.07% 18.44% -
  Horiz. % 75.94% 72.75% 65.01% 62.47% 71.72% 81.56% 100.00%
NP 7,161 8,732 7,768 5,695 7,500 -1,707 2,143 123.02%
  QoQ % -17.99% 12.41% 36.40% -24.07% 539.37% -179.65% -
  Horiz. % 334.16% 407.47% 362.48% 265.75% 349.98% -79.65% 100.00%
NP to SH 1,408 2,448 1,654 602 997 -7,859 -3,815 -
  QoQ % -42.48% 48.00% 174.75% -39.62% 112.69% -106.00% -
  Horiz. % -36.91% -64.17% -43.36% -15.78% -26.13% 206.00% 100.00%
Tax Rate 44.12 % 38.29 % 38.39 % 44.96 % 41.59 % 139.09 % 77.65 % -31.33%
  QoQ % 15.23% -0.26% -14.61% 8.10% -70.10% 79.12% -
  Horiz. % 56.82% 49.31% 49.44% 57.90% 53.56% 179.12% 100.00%
Total Cost 80,304 76,179 76,399 76,597 76,376 87,147 87,366 -5.45%
  QoQ % 5.41% -0.29% -0.26% 0.29% -12.36% -0.25% -
  Horiz. % 91.92% 87.20% 87.45% 87.67% 87.42% 99.75% 100.00%
Net Worth 78,743 78,793 78,793 85,359 85,370 85,381 85,381 -5.24%
  QoQ % -0.06% 0.00% -7.69% -0.01% -0.01% 0.00% -
  Horiz. % 92.23% 92.28% 92.28% 99.97% 99.99% 100.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 3,281 4,268 4,268 3,283 3,283 4,006 4,006 -12.42%
  QoQ % -23.12% 0.00% 30.00% 0.00% -18.04% 0.00% -
  Horiz. % 81.91% 106.54% 106.54% 81.96% 81.96% 100.00% 100.00%
Div Payout % 233.07 % 174.36 % 258.07 % 545.43 % 329.34 % - % - % -
  QoQ % 33.67% -32.44% -52.69% 65.61% 0.00% 0.00% -
  Horiz. % 70.77% 52.94% 78.36% 165.61% 100.00% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 78,743 78,793 78,793 85,359 85,370 85,381 85,381 -5.24%
  QoQ % -0.06% 0.00% -7.69% -0.01% -0.01% 0.00% -
  Horiz. % 92.23% 92.28% 92.28% 99.97% 99.99% 100.00% 100.00%
NOSH 656,196 656,609 656,609 656,609 656,699 656,780 656,780 -0.06%
  QoQ % -0.06% 0.00% 0.00% -0.01% -0.01% 0.00% -
  Horiz. % 99.91% 99.97% 99.97% 99.97% 99.99% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.19 % 10.28 % 9.23 % 6.92 % 8.94 % -2.00 % 2.39 % 126.79%
  QoQ % -20.33% 11.38% 33.38% -22.60% 547.00% -183.68% -
  Horiz. % 342.68% 430.13% 386.19% 289.54% 374.06% -83.68% 100.00%
ROE 1.79 % 3.11 % 2.10 % 0.71 % 1.17 % -9.20 % -4.47 % -
  QoQ % -42.44% 48.10% 195.77% -39.32% 112.72% -105.82% -
  Horiz. % -40.04% -69.57% -46.98% -15.88% -26.17% 205.82% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 13.33 12.93 12.82 12.53 12.77 13.01 13.63 -1.47%
  QoQ % 3.09% 0.86% 2.31% -1.88% -1.84% -4.55% -
  Horiz. % 97.80% 94.86% 94.06% 91.93% 93.69% 95.45% 100.00%
EPS 0.21 0.37 0.25 0.09 0.15 -1.20 -0.58 -
  QoQ % -43.24% 48.00% 177.78% -40.00% 112.50% -106.90% -
  Horiz. % -36.21% -63.79% -43.10% -15.52% -25.86% 206.90% 100.00%
DPS 0.50 0.65 0.65 0.50 0.50 0.61 0.61 -12.38%
  QoQ % -23.08% 0.00% 30.00% 0.00% -18.03% 0.00% -
  Horiz. % 81.97% 106.56% 106.56% 81.97% 81.97% 100.00% 100.00%
NAPS 0.1200 0.1200 0.1200 0.1300 0.1300 0.1300 0.1300 -5.18%
  QoQ % 0.00% 0.00% -7.69% 0.00% 0.00% 0.00% -
  Horiz. % 92.31% 92.31% 92.31% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 13.29 12.90 12.79 12.51 12.75 12.98 13.60 -1.52%
  QoQ % 3.02% 0.86% 2.24% -1.88% -1.77% -4.56% -
  Horiz. % 97.72% 94.85% 94.04% 91.99% 93.75% 95.44% 100.00%
EPS 0.21 0.37 0.25 0.09 0.15 -1.19 -0.58 -
  QoQ % -43.24% 48.00% 177.78% -40.00% 112.61% -105.17% -
  Horiz. % -36.21% -63.79% -43.10% -15.52% -25.86% 205.17% 100.00%
DPS 0.50 0.65 0.65 0.50 0.50 0.61 0.61 -12.38%
  QoQ % -23.08% 0.00% 30.00% 0.00% -18.03% 0.00% -
  Horiz. % 81.97% 106.56% 106.56% 81.97% 81.97% 100.00% 100.00%
NAPS 0.1197 0.1197 0.1197 0.1297 0.1297 0.1298 0.1298 -5.24%
  QoQ % 0.00% 0.00% -7.71% 0.00% -0.08% 0.00% -
  Horiz. % 92.22% 92.22% 92.22% 99.92% 99.92% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.1200 0.1300 0.1350 0.1350 0.1300 0.1400 0.1700 -
P/RPS 0.90 1.01 1.05 1.08 1.02 1.08 1.25 -19.62%
  QoQ % -10.89% -3.81% -2.78% 5.88% -5.56% -13.60% -
  Horiz. % 72.00% 80.80% 84.00% 86.40% 81.60% 86.40% 100.00%
P/EPS 55.93 34.87 53.59 147.25 85.63 -11.70 -29.27 -
  QoQ % 60.40% -34.93% -63.61% 71.96% 831.88% 60.03% -
  Horiz. % -191.08% -119.13% -183.09% -503.07% -292.55% 39.97% 100.00%
EY 1.79 2.87 1.87 0.68 1.17 -8.55 -3.42 -
  QoQ % -37.63% 53.48% 175.00% -41.88% 113.68% -150.00% -
  Horiz. % -52.34% -83.92% -54.68% -19.88% -34.21% 250.00% 100.00%
DY 4.17 5.00 4.81 3.70 3.85 4.36 3.59 10.47%
  QoQ % -16.60% 3.95% 30.00% -3.90% -11.70% 21.45% -
  Horiz. % 116.16% 139.28% 133.98% 103.06% 107.24% 121.45% 100.00%
P/NAPS 1.00 1.08 1.13 1.04 1.00 1.08 1.31 -16.43%
  QoQ % -7.41% -4.42% 8.65% 4.00% -7.41% -17.56% -
  Horiz. % 76.34% 82.44% 86.26% 79.39% 76.34% 82.44% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 07/11/18 30/08/18 04/05/18 27/02/18 20/11/17 21/08/17 -
Price 0.1300 0.1150 0.1300 0.1400 0.1200 0.1300 0.1400 -
P/RPS 0.98 0.89 1.01 1.12 0.94 1.00 1.03 -3.25%
  QoQ % 10.11% -11.88% -9.82% 19.15% -6.00% -2.91% -
  Horiz. % 95.15% 86.41% 98.06% 108.74% 91.26% 97.09% 100.00%
P/EPS 60.59 30.85 51.61 152.70 79.04 -10.86 -24.10 -
  QoQ % 96.40% -40.22% -66.20% 93.19% 827.81% 54.94% -
  Horiz. % -251.41% -128.01% -214.15% -633.61% -327.97% 45.06% 100.00%
EY 1.65 3.24 1.94 0.65 1.27 -9.20 -4.15 -
  QoQ % -49.07% 67.01% 198.46% -48.82% 113.80% -121.69% -
  Horiz. % -39.76% -78.07% -46.75% -15.66% -30.60% 221.69% 100.00%
DY 3.85 5.65 5.00 3.57 4.17 4.69 4.36 -7.94%
  QoQ % -31.86% 13.00% 40.06% -14.39% -11.09% 7.57% -
  Horiz. % 88.30% 129.59% 114.68% 81.88% 95.64% 107.57% 100.00%
P/NAPS 1.08 0.96 1.08 1.08 0.92 1.00 1.08 -
  QoQ % 12.50% -11.11% 0.00% 17.39% -8.00% -7.41% -
  Horiz. % 100.00% 88.89% 100.00% 100.00% 85.19% 92.59% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
3. Is Trump's economic team up for a trade war? Good Articles to Share
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
6. [转贴] 川普为什么被习近平逼得抓狂? Good Articles to Share
7. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
8. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
Partners & Brokers