Highlights

[PICORP] YoY Annualized Quarter Result on 2014-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Mar-2019  [#2]
Profit Trend QoQ -     1.12%    YoY -     -66.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 84,656 83,508 81,280 82,602 90,506 96,300 81,904 0.55%
  YoY % 1.37% 2.74% -1.60% -8.73% -6.02% 17.58% -
  Horiz. % 103.36% 101.96% 99.24% 100.85% 110.50% 117.58% 100.00%
PBT 15,036 9,642 24,888 19,076 32,378 28,102 25,316 -8.31%
  YoY % 55.94% -61.26% 30.47% -41.08% 15.22% 11.00% -
  Horiz. % 59.39% 38.09% 98.31% 75.35% 127.90% 111.00% 100.00%
Tax -5,972 -7,868 -8,288 -9,162 -6,370 -8,014 -7,788 -4.32%
  YoY % 24.10% 5.07% 9.54% -43.83% 20.51% -2.90% -
  Horiz. % 76.68% 101.03% 106.42% 117.64% 81.79% 102.90% 100.00%
NP 9,064 1,774 16,600 9,914 26,008 20,088 17,528 -10.40%
  YoY % 410.94% -89.31% 67.44% -61.88% 29.47% 14.61% -
  Horiz. % 51.71% 10.12% 94.71% 56.56% 148.38% 114.61% 100.00%
NP to SH 1,486 -4,354 9,892 5,574 16,846 14,392 12,582 -29.93%
  YoY % 134.13% -144.02% 77.47% -66.91% 17.05% 14.39% -
  Horiz. % 11.81% -34.60% 78.62% 44.30% 133.89% 114.39% 100.00%
Tax Rate 39.72 % 81.60 % 33.30 % 48.03 % 19.67 % 28.52 % 30.76 % 4.35%
  YoY % -51.32% 145.05% -30.67% 144.18% -31.03% -7.28% -
  Horiz. % 129.13% 265.28% 108.26% 156.14% 63.95% 92.72% 100.00%
Total Cost 75,592 81,734 64,680 72,688 64,498 76,212 64,376 2.71%
  YoY % -7.51% 26.37% -11.02% 12.70% -15.37% 18.39% -
  Horiz. % 117.42% 126.96% 100.47% 112.91% 100.19% 118.39% 100.00%
Net Worth 85,381 92,357 118,704 112,807 111,867 105,629 91,743 -1.19%
  YoY % -7.55% -22.20% 5.23% 0.84% 5.91% 15.14% -
  Horiz. % 93.07% 100.67% 129.39% 122.96% 121.94% 115.14% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 3,034 5,011 - 17,898 - - -
  YoY % 0.00% -39.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 16.95% 28.00% 0.00% 100.00% - -
Div Payout % - % - % 50.67 % - % 106.25 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 47.69% 0.00% 100.00% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 85,381 92,357 118,704 112,807 111,867 105,629 91,743 -1.19%
  YoY % -7.55% -22.20% 5.23% 0.84% 5.91% 15.14% -
  Horiz. % 93.07% 100.67% 129.39% 122.96% 121.94% 115.14% 100.00%
NOSH 656,780 659,696 659,466 663,571 658,046 660,183 655,312 0.04%
  YoY % -0.44% 0.03% -0.62% 0.84% -0.32% 0.74% -
  Horiz. % 100.22% 100.67% 100.63% 101.26% 100.42% 100.74% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 10.71 % 2.12 % 20.42 % 12.00 % 28.74 % 20.86 % 21.40 % -10.89%
  YoY % 405.19% -89.62% 70.17% -58.25% 37.78% -2.52% -
  Horiz. % 50.05% 9.91% 95.42% 56.07% 134.30% 97.48% 100.00%
ROE 1.74 % -4.71 % 8.33 % 4.94 % 15.06 % 13.63 % 13.71 % -29.09%
  YoY % 136.94% -156.54% 68.62% -67.20% 10.49% -0.58% -
  Horiz. % 12.69% -34.35% 60.76% 36.03% 109.85% 99.42% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.89 12.66 12.33 12.45 13.75 14.59 12.50 0.51%
  YoY % 1.82% 2.68% -0.96% -9.45% -5.76% 16.72% -
  Horiz. % 103.12% 101.28% 98.64% 99.60% 110.00% 116.72% 100.00%
EPS 0.22 -0.66 1.50 0.84 2.56 2.18 1.92 -30.28%
  YoY % 133.33% -144.00% 78.57% -67.19% 17.43% 13.54% -
  Horiz. % 11.46% -34.38% 78.12% 43.75% 133.33% 113.54% 100.00%
DPS 0.00 0.46 0.76 0.00 2.72 0.00 0.00 -
  YoY % 0.00% -39.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 16.91% 27.94% 0.00% 100.00% - -
NAPS 0.1300 0.1400 0.1800 0.1700 0.1700 0.1600 0.1400 -1.23%
  YoY % -7.14% -22.22% 5.88% 0.00% 6.25% 14.29% -
  Horiz. % 92.86% 100.00% 128.57% 121.43% 121.43% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.87 12.69 12.35 12.55 13.75 14.64 12.45 0.55%
  YoY % 1.42% 2.75% -1.59% -8.73% -6.08% 17.59% -
  Horiz. % 103.37% 101.93% 99.20% 100.80% 110.44% 117.59% 100.00%
EPS 0.23 -0.66 1.50 0.85 2.56 2.19 1.91 -29.71%
  YoY % 134.85% -144.00% 76.47% -66.80% 16.89% 14.66% -
  Horiz. % 12.04% -34.55% 78.53% 44.50% 134.03% 114.66% 100.00%
DPS 0.00 0.46 0.76 0.00 2.72 0.00 0.00 -
  YoY % 0.00% -39.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 16.91% 27.94% 0.00% 100.00% - -
NAPS 0.1298 0.1404 0.1804 0.1714 0.1700 0.1605 0.1394 -1.18%
  YoY % -7.55% -22.17% 5.25% 0.82% 5.92% 15.14% -
  Horiz. % 93.11% 100.72% 129.41% 122.96% 121.95% 115.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.1700 0.1450 0.2250 0.2650 0.1400 0.1700 0.2300 -
P/RPS 1.32 1.15 1.83 2.13 1.02 1.17 1.84 -5.38%
  YoY % 14.78% -37.16% -14.08% 108.82% -12.82% -36.41% -
  Horiz. % 71.74% 62.50% 99.46% 115.76% 55.43% 63.59% 100.00%
P/EPS 75.14 -21.97 15.00 31.55 5.47 7.80 11.98 35.76%
  YoY % 442.01% -246.47% -52.46% 476.78% -29.87% -34.89% -
  Horiz. % 627.21% -183.39% 125.21% 263.36% 45.66% 65.11% 100.00%
EY 1.33 -4.55 6.67 3.17 18.29 12.82 8.35 -26.35%
  YoY % 129.23% -168.22% 110.41% -82.67% 42.67% 53.53% -
  Horiz. % 15.93% -54.49% 79.88% 37.96% 219.04% 153.53% 100.00%
DY 0.00 3.17 3.38 0.00 19.43 0.00 0.00 -
  YoY % 0.00% -6.21% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 16.31% 17.40% 0.00% 100.00% - -
P/NAPS 1.31 1.04 1.25 1.56 0.82 1.06 1.64 -3.67%
  YoY % 25.96% -16.80% -19.87% 90.24% -22.64% -35.37% -
  Horiz. % 79.88% 63.41% 76.22% 95.12% 50.00% 64.63% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 21/08/17 22/08/16 24/08/15 26/08/14 30/08/13 30/08/12 18/08/11 -
Price 0.1400 0.1500 0.1950 0.2550 0.1400 0.1700 0.1700 -
P/RPS 1.09 1.18 1.58 2.05 1.02 1.17 1.36 -3.62%
  YoY % -7.63% -25.32% -22.93% 100.98% -12.82% -13.97% -
  Horiz. % 80.15% 86.76% 116.18% 150.74% 75.00% 86.03% 100.00%
P/EPS 61.88 -22.73 13.00 30.36 5.47 7.80 8.85 38.24%
  YoY % 372.24% -274.85% -57.18% 455.03% -29.87% -11.86% -
  Horiz. % 699.21% -256.84% 146.89% 343.05% 61.81% 88.14% 100.00%
EY 1.62 -4.40 7.69 3.29 18.29 12.82 11.29 -27.62%
  YoY % 136.82% -157.22% 133.74% -82.01% 42.67% 13.55% -
  Horiz. % 14.35% -38.97% 68.11% 29.14% 162.00% 113.55% 100.00%
DY 0.00 3.07 3.90 0.00 19.43 0.00 0.00 -
  YoY % 0.00% -21.28% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 15.80% 20.07% 0.00% 100.00% - -
P/NAPS 1.08 1.07 1.08 1.50 0.82 1.06 1.21 -1.87%
  YoY % 0.93% -0.93% -28.00% 82.93% -22.64% -12.40% -
  Horiz. % 89.26% 88.43% 89.26% 123.97% 67.77% 87.60% 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.
 


 

235  257  547  1166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 MYEG 1.390.00 
 ARMADA 0.19+0.005 
 DAYANG 1.38+0.05 
 HSI-C5A 0.285-0.105 
 HSI-C5D 0.26-0.08 
 IRIS 0.145+0.005 
 MTRONIC-OR 0.0050.00 
 ORION 0.225+0.01 
 PUC 0.0950.00 
Partners & Brokers