Highlights

[PICORP] YoY Annualized Quarter Result on 2019-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 20-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     42.36%    YoY -     170.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 85,016 67,952 97,480 85,238 84,656 83,508 81,280 0.75%
  YoY % 25.11% -30.29% 14.36% 0.69% 1.37% 2.74% -
  Horiz. % 104.60% 83.60% 119.93% 104.87% 104.15% 102.74% 100.00%
PBT 1,844 2,856 13,096 14,574 15,036 9,642 24,888 -35.17%
  YoY % -35.43% -78.19% -10.14% -3.07% 55.94% -61.26% -
  Horiz. % 7.41% 11.48% 52.62% 58.56% 60.41% 38.74% 100.00%
Tax -4,460 -3,816 -4,776 -4,974 -5,972 -7,868 -8,288 -9.80%
  YoY % -16.88% 20.10% 3.98% 16.71% 24.10% 5.07% -
  Horiz. % 53.81% 46.04% 57.63% 60.01% 72.06% 94.93% 100.00%
NP -2,616 -960 8,320 9,600 9,064 1,774 16,600 -
  YoY % -172.50% -111.54% -13.33% 5.91% 410.94% -89.31% -
  Horiz. % -15.76% -5.78% 50.12% 57.83% 54.60% 10.69% 100.00%
NP to SH -7,490 -4,778 2,386 882 1,486 -4,354 9,892 -
  YoY % -56.76% -300.25% 170.52% -40.65% 134.13% -144.02% -
  Horiz. % -75.72% -48.30% 24.12% 8.92% 15.02% -44.02% 100.00%
Tax Rate 241.87 % 133.61 % 36.47 % 34.13 % 39.72 % 81.60 % 33.30 % 39.12%
  YoY % 81.03% 266.36% 6.86% -14.07% -51.32% 145.05% -
  Horiz. % 726.34% 401.23% 109.52% 102.49% 119.28% 245.05% 100.00%
Total Cost 87,632 68,912 89,160 75,638 75,592 81,734 64,680 5.19%
  YoY % 27.17% -22.71% 17.88% 0.06% -7.51% 26.37% -
  Horiz. % 135.49% 106.54% 137.85% 116.94% 116.87% 126.37% 100.00%
Net Worth 72,119 78,675 78,695 78,793 85,381 92,357 118,704 -7.96%
  YoY % -8.33% -0.03% -0.12% -7.72% -7.55% -22.20% -
  Horiz. % 60.76% 66.28% 66.30% 66.38% 71.93% 77.80% 100.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 3,933 - - 1,969 - 3,034 5,011 -3.95%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -39.45% -
  Horiz. % 78.49% 0.00% 0.00% 39.30% 0.00% 60.55% 100.00%
Div Payout % - % - % - % 223.34 % - % - % 50.67 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 440.77% 0.00% 0.00% 100.00%
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 72,119 78,675 78,695 78,793 85,381 92,357 118,704 -7.96%
  YoY % -8.33% -0.03% -0.12% -7.72% -7.55% -22.20% -
  Horiz. % 60.76% 66.28% 66.30% 66.38% 71.93% 77.80% 100.00%
NOSH 655,631 655,631 655,796 656,609 656,780 659,696 659,466 -0.10%
  YoY % 0.00% -0.03% -0.12% -0.03% -0.44% 0.03% -
  Horiz. % 99.42% 99.42% 99.44% 99.57% 99.59% 100.03% 100.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -3.08 % -1.41 % 8.54 % 11.26 % 10.71 % 2.12 % 20.42 % -
  YoY % -118.44% -116.51% -24.16% 5.14% 405.19% -89.62% -
  Horiz. % -15.08% -6.90% 41.82% 55.14% 52.45% 10.38% 100.00%
ROE -10.39 % -6.07 % 3.03 % 1.12 % 1.74 % -4.71 % 8.33 % -
  YoY % -71.17% -300.33% 170.54% -35.63% 136.94% -156.54% -
  Horiz. % -124.73% -72.87% 36.37% 13.45% 20.89% -56.54% 100.00%
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 12.97 10.36 14.86 12.98 12.89 12.66 12.33 0.85%
  YoY % 25.19% -30.28% 14.48% 0.70% 1.82% 2.68% -
  Horiz. % 105.19% 84.02% 120.52% 105.27% 104.54% 102.68% 100.00%
EPS -1.14 -0.60 0.24 0.00 0.22 -0.66 1.50 -
  YoY % -90.00% -350.00% 0.00% 0.00% 133.33% -144.00% -
  Horiz. % -76.00% -40.00% 16.00% 0.00% 14.67% -44.00% 100.00%
DPS 0.60 0.00 0.00 0.30 0.00 0.46 0.76 -3.86%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -39.47% -
  Horiz. % 78.95% 0.00% 0.00% 39.47% 0.00% 60.53% 100.00%
NAPS 0.1100 0.1200 0.1200 0.1200 0.1300 0.1400 0.1800 -7.87%
  YoY % -8.33% 0.00% 0.00% -7.69% -7.14% -22.22% -
  Horiz. % 61.11% 66.67% 66.67% 66.67% 72.22% 77.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 12.92 10.33 14.81 12.95 12.87 12.69 12.35 0.75%
  YoY % 25.07% -30.25% 14.36% 0.62% 1.42% 2.75% -
  Horiz. % 104.62% 83.64% 119.92% 104.86% 104.21% 102.75% 100.00%
EPS -1.14 -0.73 0.36 0.13 0.23 -0.66 1.50 -
  YoY % -56.16% -302.78% 176.92% -43.48% 134.85% -144.00% -
  Horiz. % -76.00% -48.67% 24.00% 8.67% 15.33% -44.00% 100.00%
DPS 0.60 0.00 0.00 0.30 0.00 0.46 0.76 -3.86%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -39.47% -
  Horiz. % 78.95% 0.00% 0.00% 39.47% 0.00% 60.53% 100.00%
NAPS 0.1096 0.1196 0.1196 0.1197 0.1298 0.1404 0.1804 -7.96%
  YoY % -8.36% 0.00% -0.08% -7.78% -7.55% -22.17% -
  Horiz. % 60.75% 66.30% 66.30% 66.35% 71.95% 77.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.1600 0.1000 0.1350 0.1350 0.1700 0.1450 0.2250 -
P/RPS 1.23 0.96 0.91 1.04 1.32 1.15 1.83 -6.40%
  YoY % 28.13% 5.49% -12.50% -21.21% 14.78% -37.16% -
  Horiz. % 67.21% 52.46% 49.73% 56.83% 72.13% 62.84% 100.00%
P/EPS -14.01 -13.72 37.10 100.50 75.14 -21.97 15.00 -
  YoY % -2.11% -136.98% -63.08% 33.75% 442.01% -246.47% -
  Horiz. % -93.40% -91.47% 247.33% 670.00% 500.93% -146.47% 100.00%
EY -7.14 -7.29 2.70 1.00 1.33 -4.55 6.67 -
  YoY % 2.06% -370.00% 170.00% -24.81% 129.23% -168.22% -
  Horiz. % -107.05% -109.30% 40.48% 14.99% 19.94% -68.22% 100.00%
DY 3.75 0.00 0.00 2.22 0.00 3.17 3.38 1.74%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -6.21% -
  Horiz. % 110.95% 0.00% 0.00% 65.68% 0.00% 93.79% 100.00%
P/NAPS 1.45 0.83 1.13 1.13 1.31 1.04 1.25 2.50%
  YoY % 74.70% -26.55% 0.00% -13.74% 25.96% -16.80% -
  Horiz. % 116.00% 66.40% 90.40% 90.40% 104.80% 83.20% 100.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 26/08/20 20/08/19 30/08/18 21/08/17 22/08/16 24/08/15 -
Price 0.1700 0.1200 0.1200 0.1300 0.1400 0.1500 0.1950 -
P/RPS 1.31 1.16 0.81 1.00 1.09 1.18 1.58 -3.07%
  YoY % 12.93% 43.21% -19.00% -8.26% -7.63% -25.32% -
  Horiz. % 82.91% 73.42% 51.27% 63.29% 68.99% 74.68% 100.00%
P/EPS -14.88 -16.47 32.98 96.78 61.88 -22.73 13.00 -
  YoY % 9.65% -149.94% -65.92% 56.40% 372.24% -274.85% -
  Horiz. % -114.46% -126.69% 253.69% 744.46% 476.00% -174.85% 100.00%
EY -6.72 -6.07 3.03 1.03 1.62 -4.40 7.69 -
  YoY % -10.71% -300.33% 194.17% -36.42% 136.82% -157.22% -
  Horiz. % -87.39% -78.93% 39.40% 13.39% 21.07% -57.22% 100.00%
DY 3.53 0.00 0.00 2.31 0.00 3.07 3.90 -1.65%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -21.28% -
  Horiz. % 90.51% 0.00% 0.00% 59.23% 0.00% 78.72% 100.00%
P/NAPS 1.55 1.00 1.00 1.08 1.08 1.07 1.08 6.20%
  YoY % 55.00% 0.00% -7.41% 0.00% 0.93% -0.93% -
  Horiz. % 143.52% 92.59% 92.59% 100.00% 100.00% 99.07% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

588  259  522  917 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.05-0.03 
 KANGER 0.02-0.01 
 AIRASIA-LR 0.01-0.01 
 BCMALL 0.025-0.01 
 KANGER-WB 0.005-0.005 
 GOCEAN 0.030.00 
 XOX 0.030.00 
 HSI-CI9 0.375+0.085 
 KNM 0.14-0.01 
 IMPIANA 0.095+0.005 
PARTNERS & BROKERS