Highlights

[PICORP] YoY Annualized Quarter Result on 2015-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 24-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -0.88%    YoY -     77.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 85,238 84,656 83,508 81,280 82,602 90,506 96,300 -2.01%
  YoY % 0.69% 1.37% 2.74% -1.60% -8.73% -6.02% -
  Horiz. % 88.51% 87.91% 86.72% 84.40% 85.78% 93.98% 100.00%
PBT 14,574 15,036 9,642 24,888 19,076 32,378 28,102 -10.36%
  YoY % -3.07% 55.94% -61.26% 30.47% -41.08% 15.22% -
  Horiz. % 51.86% 53.51% 34.31% 88.56% 67.88% 115.22% 100.00%
Tax -4,974 -5,972 -7,868 -8,288 -9,162 -6,370 -8,014 -7.64%
  YoY % 16.71% 24.10% 5.07% 9.54% -43.83% 20.51% -
  Horiz. % 62.07% 74.52% 98.18% 103.42% 114.32% 79.49% 100.00%
NP 9,600 9,064 1,774 16,600 9,914 26,008 20,088 -11.57%
  YoY % 5.91% 410.94% -89.31% 67.44% -61.88% 29.47% -
  Horiz. % 47.79% 45.12% 8.83% 82.64% 49.35% 129.47% 100.00%
NP to SH 882 1,486 -4,354 9,892 5,574 16,846 14,392 -37.20%
  YoY % -40.65% 134.13% -144.02% 77.47% -66.91% 17.05% -
  Horiz. % 6.13% 10.33% -30.25% 68.73% 38.73% 117.05% 100.00%
Tax Rate 34.13 % 39.72 % 81.60 % 33.30 % 48.03 % 19.67 % 28.52 % 3.04%
  YoY % -14.07% -51.32% 145.05% -30.67% 144.18% -31.03% -
  Horiz. % 119.67% 139.27% 286.11% 116.76% 168.41% 68.97% 100.00%
Total Cost 75,638 75,592 81,734 64,680 72,688 64,498 76,212 -0.13%
  YoY % 0.06% -7.51% 26.37% -11.02% 12.70% -15.37% -
  Horiz. % 99.25% 99.19% 107.25% 84.87% 95.38% 84.63% 100.00%
Net Worth 78,793 85,381 92,357 118,704 112,807 111,867 105,629 -4.77%
  YoY % -7.72% -7.55% -22.20% 5.23% 0.84% 5.91% -
  Horiz. % 74.59% 80.83% 87.44% 112.38% 106.80% 105.91% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 1,969 - 3,034 5,011 - 17,898 - -
  YoY % 0.00% 0.00% -39.45% 0.00% 0.00% 0.00% -
  Horiz. % 11.01% 0.00% 16.95% 28.00% 0.00% 100.00% -
Div Payout % 223.34 % - % - % 50.67 % - % 106.25 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 210.20% 0.00% 0.00% 47.69% 0.00% 100.00% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 78,793 85,381 92,357 118,704 112,807 111,867 105,629 -4.77%
  YoY % -7.72% -7.55% -22.20% 5.23% 0.84% 5.91% -
  Horiz. % 74.59% 80.83% 87.44% 112.38% 106.80% 105.91% 100.00%
NOSH 656,609 656,780 659,696 659,466 663,571 658,046 660,183 -0.09%
  YoY % -0.03% -0.44% 0.03% -0.62% 0.84% -0.32% -
  Horiz. % 99.46% 99.48% 99.93% 99.89% 100.51% 99.68% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 11.26 % 10.71 % 2.12 % 20.42 % 12.00 % 28.74 % 20.86 % -9.76%
  YoY % 5.14% 405.19% -89.62% 70.17% -58.25% 37.78% -
  Horiz. % 53.98% 51.34% 10.16% 97.89% 57.53% 137.78% 100.00%
ROE 1.12 % 1.74 % -4.71 % 8.33 % 4.94 % 15.06 % 13.63 % -34.05%
  YoY % -35.63% 136.94% -156.54% 68.62% -67.20% 10.49% -
  Horiz. % 8.22% 12.77% -34.56% 61.12% 36.24% 110.49% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 12.98 12.89 12.66 12.33 12.45 13.75 14.59 -1.93%
  YoY % 0.70% 1.82% 2.68% -0.96% -9.45% -5.76% -
  Horiz. % 88.97% 88.35% 86.77% 84.51% 85.33% 94.24% 100.00%
EPS 0.00 0.22 -0.66 1.50 0.84 2.56 2.18 -
  YoY % 0.00% 133.33% -144.00% 78.57% -67.19% 17.43% -
  Horiz. % 0.00% 10.09% -30.28% 68.81% 38.53% 117.43% 100.00%
DPS 0.30 0.00 0.46 0.76 0.00 2.72 0.00 -
  YoY % 0.00% 0.00% -39.47% 0.00% 0.00% 0.00% -
  Horiz. % 11.03% 0.00% 16.91% 27.94% 0.00% 100.00% -
NAPS 0.1200 0.1300 0.1400 0.1800 0.1700 0.1700 0.1600 -4.68%
  YoY % -7.69% -7.14% -22.22% 5.88% 0.00% 6.25% -
  Horiz. % 75.00% 81.25% 87.50% 112.50% 106.25% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 12.95 12.87 12.69 12.35 12.55 13.75 14.64 -2.02%
  YoY % 0.62% 1.42% 2.75% -1.59% -8.73% -6.08% -
  Horiz. % 88.46% 87.91% 86.68% 84.36% 85.72% 93.92% 100.00%
EPS 0.13 0.23 -0.66 1.50 0.85 2.56 2.19 -37.53%
  YoY % -43.48% 134.85% -144.00% 76.47% -66.80% 16.89% -
  Horiz. % 5.94% 10.50% -30.14% 68.49% 38.81% 116.89% 100.00%
DPS 0.30 0.00 0.46 0.76 0.00 2.72 0.00 -
  YoY % 0.00% 0.00% -39.47% 0.00% 0.00% 0.00% -
  Horiz. % 11.03% 0.00% 16.91% 27.94% 0.00% 100.00% -
NAPS 0.1197 0.1298 0.1404 0.1804 0.1714 0.1700 0.1605 -4.77%
  YoY % -7.78% -7.55% -22.17% 5.25% 0.82% 5.92% -
  Horiz. % 74.58% 80.87% 87.48% 112.40% 106.79% 105.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.1350 0.1700 0.1450 0.2250 0.2650 0.1400 0.1700 -
P/RPS 1.04 1.32 1.15 1.83 2.13 1.02 1.17 -1.94%
  YoY % -21.21% 14.78% -37.16% -14.08% 108.82% -12.82% -
  Horiz. % 88.89% 112.82% 98.29% 156.41% 182.05% 87.18% 100.00%
P/EPS 100.50 75.14 -21.97 15.00 31.55 5.47 7.80 53.08%
  YoY % 33.75% 442.01% -246.47% -52.46% 476.78% -29.87% -
  Horiz. % 1,288.46% 963.33% -281.67% 192.31% 404.49% 70.13% 100.00%
EY 1.00 1.33 -4.55 6.67 3.17 18.29 12.82 -34.62%
  YoY % -24.81% 129.23% -168.22% 110.41% -82.67% 42.67% -
  Horiz. % 7.80% 10.37% -35.49% 52.03% 24.73% 142.67% 100.00%
DY 2.22 0.00 3.17 3.38 0.00 19.43 0.00 -
  YoY % 0.00% 0.00% -6.21% 0.00% 0.00% 0.00% -
  Horiz. % 11.43% 0.00% 16.31% 17.40% 0.00% 100.00% -
P/NAPS 1.13 1.31 1.04 1.25 1.56 0.82 1.06 1.07%
  YoY % -13.74% 25.96% -16.80% -19.87% 90.24% -22.64% -
  Horiz. % 106.60% 123.58% 98.11% 117.92% 147.17% 77.36% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 21/08/17 22/08/16 24/08/15 26/08/14 30/08/13 30/08/12 -
Price 0.1300 0.1400 0.1500 0.1950 0.2550 0.1400 0.1700 -
P/RPS 1.00 1.09 1.18 1.58 2.05 1.02 1.17 -2.58%
  YoY % -8.26% -7.63% -25.32% -22.93% 100.98% -12.82% -
  Horiz. % 85.47% 93.16% 100.85% 135.04% 175.21% 87.18% 100.00%
P/EPS 96.78 61.88 -22.73 13.00 30.36 5.47 7.80 52.12%
  YoY % 56.40% 372.24% -274.85% -57.18% 455.03% -29.87% -
  Horiz. % 1,240.77% 793.33% -291.41% 166.67% 389.23% 70.13% 100.00%
EY 1.03 1.62 -4.40 7.69 3.29 18.29 12.82 -34.30%
  YoY % -36.42% 136.82% -157.22% 133.74% -82.01% 42.67% -
  Horiz. % 8.03% 12.64% -34.32% 59.98% 25.66% 142.67% 100.00%
DY 2.31 0.00 3.07 3.90 0.00 19.43 0.00 -
  YoY % 0.00% 0.00% -21.28% 0.00% 0.00% 0.00% -
  Horiz. % 11.89% 0.00% 15.80% 20.07% 0.00% 100.00% -
P/NAPS 1.08 1.08 1.07 1.08 1.50 0.82 1.06 0.31%
  YoY % 0.00% 0.93% -0.93% -28.00% 82.93% -22.64% -
  Horiz. % 101.89% 101.89% 100.94% 101.89% 141.51% 77.36% 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.
 


 

49  63  260  1961 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.05+0.005 
 MNC-PA 0.0350.00 
 ECOWLD 0.665+0.02 
 MNC 0.11-0.005 
 GPACKET 0.735+0.01 
 VSOLAR 0.09+0.005 
 GPACKET-WB 0.265-0.005 
 ARMADA 0.335-0.01 
 BONIA 0.27+0.005 
 NETX 0.01-0.005 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers