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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers