Highlights

[PICORP] YoY Annual (Unaudited) Result on 2014-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend YoY -     -46.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 83,876 87,402 80,529 83,989 96,807 89,379 88,796 -0.94%
  YoY % -4.03% 8.53% -4.12% -13.24% 8.31% 0.66% -
  Horiz. % 94.46% 98.43% 90.69% 94.59% 109.02% 100.66% 100.00%
PBT 12,841 6,287 13,888 22,360 32,926 19,217 22,604 -8.99%
  YoY % 104.25% -54.73% -37.89% -32.09% 71.34% -14.98% -
  Horiz. % 56.81% 27.81% 61.44% 98.92% 145.66% 85.02% 100.00%
Tax -5,342 -8,460 -15,728 -8,369 -9,162 -7,140 -7,668 -5.84%
  YoY % 36.86% 46.21% -87.93% 8.66% -28.32% 6.89% -
  Horiz. % 69.67% 110.33% 205.11% 109.14% 119.48% 93.11% 100.00%
NP 7,499 -2,173 -1,840 13,991 23,764 12,077 14,936 -10.84%
  YoY % 445.10% -18.10% -113.15% -41.13% 96.77% -19.14% -
  Horiz. % 50.21% -14.55% -12.32% 93.67% 159.11% 80.86% 100.00%
NP to SH 997 -7,406 -2,303 8,445 15,846 7,823 9,234 -30.97%
  YoY % 113.46% -221.58% -127.27% -46.71% 102.56% -15.28% -
  Horiz. % 10.80% -80.20% -24.94% 91.46% 171.60% 84.72% 100.00%
Tax Rate 41.60 % 134.56 % 113.25 % 37.43 % 27.83 % 37.15 % 33.92 % 3.46%
  YoY % -69.08% 18.82% 202.56% 34.50% -25.09% 9.52% -
  Horiz. % 122.64% 396.70% 333.87% 110.35% 82.05% 109.52% 100.00%
Total Cost 76,377 89,575 82,369 69,998 73,043 77,302 73,860 0.56%
  YoY % -14.73% 8.75% 17.67% -4.17% -5.51% 4.66% -
  Horiz. % 103.41% 121.28% 111.52% 94.77% 98.89% 104.66% 100.00%
Net Worth 85,370 85,381 98,700 112,151 112,011 98,609 98,935 -2.43%
  YoY % -0.01% -13.49% -11.99% 0.13% 13.59% -0.33% -
  Horiz. % 86.29% 86.30% 99.76% 113.36% 113.22% 99.67% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 3,283 5,516 4,013 8,312 8,960 4,996 7,387 -12.63%
  YoY % -40.48% 37.45% -51.71% -7.24% 79.35% -32.37% -
  Horiz. % 44.45% 74.68% 54.33% 112.52% 121.30% 67.63% 100.00%
Div Payout % 329.34 % - % - % 98.43 % 56.55 % 63.87 % 80.00 % 26.57%
  YoY % 0.00% 0.00% 0.00% 74.06% -11.46% -20.16% -
  Horiz. % 411.67% 0.00% 0.00% 123.04% 70.69% 79.84% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 85,370 85,381 98,700 112,151 112,011 98,609 98,935 -2.43%
  YoY % -0.01% -13.49% -11.99% 0.13% 13.59% -0.33% -
  Horiz. % 86.29% 86.30% 99.76% 113.36% 113.22% 99.67% 100.00%
NOSH 656,699 656,780 658,000 659,714 658,888 657,394 659,571 -0.07%
  YoY % -0.01% -0.19% -0.26% 0.13% 0.23% -0.33% -
  Horiz. % 99.56% 99.58% 99.76% 100.02% 99.90% 99.67% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 8.94 % -2.49 % -2.28 % 16.66 % 24.55 % 13.51 % 16.82 % -9.99%
  YoY % 459.04% -9.21% -113.69% -32.14% 81.72% -19.68% -
  Horiz. % 53.15% -14.80% -13.56% 99.05% 145.96% 80.32% 100.00%
ROE 1.17 % -8.67 % -2.33 % 7.53 % 14.15 % 7.93 % 9.33 % -29.23%
  YoY % 113.49% -272.10% -130.94% -46.78% 78.44% -15.01% -
  Horiz. % 12.54% -92.93% -24.97% 80.71% 151.66% 84.99% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 12.77 13.31 12.24 12.73 14.69 13.60 13.46 -0.87%
  YoY % -4.06% 8.74% -3.85% -13.34% 8.01% 1.04% -
  Horiz. % 94.87% 98.89% 90.94% 94.58% 109.14% 101.04% 100.00%
EPS 0.15 -0.33 -0.35 1.28 2.41 1.19 1.40 -31.06%
  YoY % 145.45% 5.71% -127.34% -46.89% 102.52% -15.00% -
  Horiz. % 10.71% -23.57% -25.00% 91.43% 172.14% 85.00% 100.00%
DPS 0.50 0.84 0.61 1.26 1.36 0.76 1.12 -12.57%
  YoY % -40.48% 37.70% -51.59% -7.35% 78.95% -32.14% -
  Horiz. % 44.64% 75.00% 54.46% 112.50% 121.43% 67.86% 100.00%
NAPS 0.1300 0.1300 0.1500 0.1700 0.1700 0.1500 0.1500 -2.35%
  YoY % 0.00% -13.33% -11.76% 0.00% 13.33% 0.00% -
  Horiz. % 86.67% 86.67% 100.00% 113.33% 113.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 645,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 13.00 13.55 12.49 13.02 15.01 13.86 13.77 -0.95%
  YoY % -4.06% 8.49% -4.07% -13.26% 8.30% 0.65% -
  Horiz. % 94.41% 98.40% 90.70% 94.55% 109.01% 100.65% 100.00%
EPS 0.15 -1.15 -0.36 1.31 2.46 1.21 1.43 -31.30%
  YoY % 113.04% -219.44% -127.48% -46.75% 103.31% -15.38% -
  Horiz. % 10.49% -80.42% -25.17% 91.61% 172.03% 84.62% 100.00%
DPS 0.51 0.86 0.62 1.29 1.39 0.77 1.15 -12.66%
  YoY % -40.70% 38.71% -51.94% -7.19% 80.52% -33.04% -
  Horiz. % 44.35% 74.78% 53.91% 112.17% 120.87% 66.96% 100.00%
NAPS 0.1324 0.1324 0.1530 0.1739 0.1737 0.1529 0.1534 -2.42%
  YoY % 0.00% -13.46% -12.02% 0.12% 13.60% -0.33% -
  Horiz. % 86.31% 86.31% 99.74% 113.36% 113.23% 99.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.1300 0.1400 0.1900 0.2050 0.1700 0.1600 0.2200 -
P/RPS 1.02 1.05 1.55 1.61 1.16 1.18 1.63 -7.51%
  YoY % -2.86% -32.26% -3.73% 38.79% -1.69% -27.61% -
  Horiz. % 62.58% 64.42% 95.09% 98.77% 71.17% 72.39% 100.00%
P/EPS 85.63 -12.42 -54.29 16.01 7.07 13.45 15.71 32.63%
  YoY % 789.45% 77.12% -439.10% 126.45% -47.43% -14.39% -
  Horiz. % 545.07% -79.06% -345.58% 101.91% 45.00% 85.61% 100.00%
EY 1.17 -8.05 -1.84 6.24 14.15 7.44 6.36 -24.57%
  YoY % 114.53% -337.50% -129.49% -55.90% 90.19% 16.98% -
  Horiz. % 18.40% -126.57% -28.93% 98.11% 222.48% 116.98% 100.00%
DY 3.85 6.00 3.21 6.15 8.00 4.75 5.09 -4.54%
  YoY % -35.83% 86.92% -47.80% -23.12% 68.42% -6.68% -
  Horiz. % 75.64% 117.88% 63.06% 120.83% 157.17% 93.32% 100.00%
P/NAPS 1.00 1.08 1.27 1.21 1.00 1.07 1.47 -6.21%
  YoY % -7.41% -14.96% 4.96% 21.00% -6.54% -27.21% -
  Horiz. % 68.03% 73.47% 86.39% 82.31% 68.03% 72.79% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 02/03/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.1200 0.1700 0.1800 0.2100 0.2150 0.1350 0.2200 -
P/RPS 0.94 1.28 1.47 1.65 1.46 0.99 1.63 -8.76%
  YoY % -26.56% -12.93% -10.91% 13.01% 47.47% -39.26% -
  Horiz. % 57.67% 78.53% 90.18% 101.23% 89.57% 60.74% 100.00%
P/EPS 79.04 -15.08 -51.43 16.40 8.94 11.34 15.71 30.87%
  YoY % 624.14% 70.68% -413.60% 83.45% -21.16% -27.82% -
  Horiz. % 503.12% -95.99% -327.37% 104.39% 56.91% 72.18% 100.00%
EY 1.27 -6.63 -1.94 6.10 11.19 8.81 6.36 -23.53%
  YoY % 119.16% -241.75% -131.80% -45.49% 27.01% 38.52% -
  Horiz. % 19.97% -104.25% -30.50% 95.91% 175.94% 138.52% 100.00%
DY 4.17 4.94 3.39 6.00 6.33 5.63 5.09 -3.27%
  YoY % -15.59% 45.72% -43.50% -5.21% 12.43% 10.61% -
  Horiz. % 81.93% 97.05% 66.60% 117.88% 124.36% 110.61% 100.00%
P/NAPS 0.92 1.31 1.20 1.24 1.26 0.90 1.47 -7.51%
  YoY % -29.77% 9.17% -3.23% -1.59% 40.00% -38.78% -
  Horiz. % 62.59% 89.12% 81.63% 84.35% 85.71% 61.22% 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.
 


 

342  329  500  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 SAPNRG 0.28+0.01 
 BARAKAH 0.035-0.01 
 GPACKET-WB 0.170.00 
 VSOLAR 0.150.00 
 DAYA 0.01-0.005 
 ICON 0.055-0.03 
 HSI-H6P 0.165-0.015 
 NAIM 1.06-0.10 
 BJLAND 0.21-0.015 
Partners & Brokers