Highlights

[PICORP] YoY Annualized Quarter Result on 2016-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 22-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     61.07%    YoY -     -144.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 97,480 85,238 84,656 83,508 81,280 82,602 90,506 1.24%
  YoY % 14.36% 0.69% 1.37% 2.74% -1.60% -8.73% -
  Horiz. % 107.71% 94.18% 93.54% 92.27% 89.81% 91.27% 100.00%
PBT 13,096 14,574 15,036 9,642 24,888 19,076 32,378 -14.00%
  YoY % -10.14% -3.07% 55.94% -61.26% 30.47% -41.08% -
  Horiz. % 40.45% 45.01% 46.44% 29.78% 76.87% 58.92% 100.00%
Tax -4,776 -4,974 -5,972 -7,868 -8,288 -9,162 -6,370 -4.68%
  YoY % 3.98% 16.71% 24.10% 5.07% 9.54% -43.83% -
  Horiz. % 74.98% 78.08% 93.75% 123.52% 130.11% 143.83% 100.00%
NP 8,320 9,600 9,064 1,774 16,600 9,914 26,008 -17.29%
  YoY % -13.33% 5.91% 410.94% -89.31% 67.44% -61.88% -
  Horiz. % 31.99% 36.91% 34.85% 6.82% 63.83% 38.12% 100.00%
NP to SH 2,386 882 1,486 -4,354 9,892 5,574 16,846 -27.79%
  YoY % 170.52% -40.65% 134.13% -144.02% 77.47% -66.91% -
  Horiz. % 14.16% 5.24% 8.82% -25.85% 58.72% 33.09% 100.00%
Tax Rate 36.47 % 34.13 % 39.72 % 81.60 % 33.30 % 48.03 % 19.67 % 10.83%
  YoY % 6.86% -14.07% -51.32% 145.05% -30.67% 144.18% -
  Horiz. % 185.41% 173.51% 201.93% 414.84% 169.29% 244.18% 100.00%
Total Cost 89,160 75,638 75,592 81,734 64,680 72,688 64,498 5.54%
  YoY % 17.88% 0.06% -7.51% 26.37% -11.02% 12.70% -
  Horiz. % 138.24% 117.27% 117.20% 126.72% 100.28% 112.70% 100.00%
Net Worth 119,299 78,793 85,381 92,357 118,704 112,807 111,867 1.08%
  YoY % 51.41% -7.72% -7.55% -22.20% 5.23% 0.84% -
  Horiz. % 106.64% 70.43% 76.32% 82.56% 106.11% 100.84% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - 1,969 - 3,034 5,011 - 17,898 -
  YoY % 0.00% 0.00% 0.00% -39.45% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 210.20% 0.00% 0.00% 47.69% 0.00% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 119,299 78,793 85,381 92,357 118,704 112,807 111,867 1.08%
  YoY % 51.41% -7.72% -7.55% -22.20% 5.23% 0.84% -
  Horiz. % 106.64% 70.43% 76.32% 82.56% 106.11% 100.84% 100.00%
NOSH 994,166 656,609 656,780 659,696 659,466 663,571 658,046 7.12%
  YoY % 51.41% -0.03% -0.44% 0.03% -0.62% 0.84% -
  Horiz. % 151.08% 99.78% 99.81% 100.25% 100.22% 100.84% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 8.54 % 11.26 % 10.71 % 2.12 % 20.42 % 12.00 % 28.74 % -18.30%
  YoY % -24.16% 5.14% 405.19% -89.62% 70.17% -58.25% -
  Horiz. % 29.71% 39.18% 37.27% 7.38% 71.05% 41.75% 100.00%
ROE 2.00 % 1.12 % 1.74 % -4.71 % 8.33 % 4.94 % 15.06 % -28.56%
  YoY % 78.57% -35.63% 136.94% -156.54% 68.62% -67.20% -
  Horiz. % 13.28% 7.44% 11.55% -31.27% 55.31% 32.80% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 9.81 12.98 12.89 12.66 12.33 12.45 13.75 -5.47%
  YoY % -24.42% 0.70% 1.82% 2.68% -0.96% -9.45% -
  Horiz. % 71.35% 94.40% 93.75% 92.07% 89.67% 90.55% 100.00%
EPS 0.24 0.00 0.22 -0.66 1.50 0.84 2.56 -32.59%
  YoY % 0.00% 0.00% 133.33% -144.00% 78.57% -67.19% -
  Horiz. % 9.38% 0.00% 8.59% -25.78% 58.59% 32.81% 100.00%
DPS 0.00 0.30 0.00 0.46 0.76 0.00 2.72 -
  YoY % 0.00% 0.00% 0.00% -39.47% 0.00% 0.00% -
  Horiz. % 0.00% 11.03% 0.00% 16.91% 27.94% 0.00% 100.00%
NAPS 0.1200 0.1200 0.1300 0.1400 0.1800 0.1700 0.1700 -5.64%
  YoY % 0.00% -7.69% -7.14% -22.22% 5.88% 0.00% -
  Horiz. % 70.59% 70.59% 76.47% 82.35% 105.88% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 645,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 15.11 13.22 13.12 12.95 12.60 12.81 14.03 1.24%
  YoY % 14.30% 0.76% 1.31% 2.78% -1.64% -8.70% -
  Horiz. % 107.70% 94.23% 93.51% 92.30% 89.81% 91.30% 100.00%
EPS 0.37 0.14 0.23 -0.68 1.53 0.86 2.61 -27.78%
  YoY % 164.29% -39.13% 133.82% -144.44% 77.91% -67.05% -
  Horiz. % 14.18% 5.36% 8.81% -26.05% 58.62% 32.95% 100.00%
DPS 0.00 0.31 0.00 0.47 0.78 0.00 2.78 -
  YoY % 0.00% 0.00% 0.00% -39.74% 0.00% 0.00% -
  Horiz. % 0.00% 11.15% 0.00% 16.91% 28.06% 0.00% 100.00%
NAPS 0.1850 0.1222 0.1324 0.1432 0.1840 0.1749 0.1734 1.08%
  YoY % 51.39% -7.70% -7.54% -22.17% 5.20% 0.87% -
  Horiz. % 106.69% 70.47% 76.36% 82.58% 106.11% 100.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.1350 0.1350 0.1700 0.1450 0.2250 0.2650 0.1400 -
P/RPS 1.38 1.04 1.32 1.15 1.83 2.13 1.02 5.16%
  YoY % 32.69% -21.21% 14.78% -37.16% -14.08% 108.82% -
  Horiz. % 135.29% 101.96% 129.41% 112.75% 179.41% 208.82% 100.00%
P/EPS 56.25 100.50 75.14 -21.97 15.00 31.55 5.47 47.44%
  YoY % -44.03% 33.75% 442.01% -246.47% -52.46% 476.78% -
  Horiz. % 1,028.34% 1,837.29% 1,373.67% -401.65% 274.22% 576.78% 100.00%
EY 1.78 1.00 1.33 -4.55 6.67 3.17 18.29 -32.17%
  YoY % 78.00% -24.81% 129.23% -168.22% 110.41% -82.67% -
  Horiz. % 9.73% 5.47% 7.27% -24.88% 36.47% 17.33% 100.00%
DY 0.00 2.22 0.00 3.17 3.38 0.00 19.43 -
  YoY % 0.00% 0.00% 0.00% -6.21% 0.00% 0.00% -
  Horiz. % 0.00% 11.43% 0.00% 16.31% 17.40% 0.00% 100.00%
P/NAPS 1.13 1.13 1.31 1.04 1.25 1.56 0.82 5.49%
  YoY % 0.00% -13.74% 25.96% -16.80% -19.87% 90.24% -
  Horiz. % 137.80% 137.80% 159.76% 126.83% 152.44% 190.24% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 20/08/19 30/08/18 21/08/17 22/08/16 24/08/15 26/08/14 30/08/13 -
Price 0.1200 0.1300 0.1400 0.1500 0.1950 0.2550 0.1400 -
P/RPS 1.22 1.00 1.09 1.18 1.58 2.05 1.02 3.03%
  YoY % 22.00% -8.26% -7.63% -25.32% -22.93% 100.98% -
  Horiz. % 119.61% 98.04% 106.86% 115.69% 154.90% 200.98% 100.00%
P/EPS 50.00 96.78 61.88 -22.73 13.00 30.36 5.47 44.57%
  YoY % -48.34% 56.40% 372.24% -274.85% -57.18% 455.03% -
  Horiz. % 914.08% 1,769.29% 1,131.26% -415.54% 237.66% 555.03% 100.00%
EY 2.00 1.03 1.62 -4.40 7.69 3.29 18.29 -30.84%
  YoY % 94.17% -36.42% 136.82% -157.22% 133.74% -82.01% -
  Horiz. % 10.93% 5.63% 8.86% -24.06% 42.04% 17.99% 100.00%
DY 0.00 2.31 0.00 3.07 3.90 0.00 19.43 -
  YoY % 0.00% 0.00% 0.00% -21.28% 0.00% 0.00% -
  Horiz. % 0.00% 11.89% 0.00% 15.80% 20.07% 0.00% 100.00%
P/NAPS 1.00 1.08 1.08 1.07 1.08 1.50 0.82 3.36%
  YoY % -7.41% 0.00% 0.93% -0.93% -28.00% 82.93% -
  Horiz. % 121.95% 131.71% 131.71% 130.49% 131.71% 182.93% 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 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
5. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
6. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
7. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
Partners & Brokers