Highlights

[PICORP] YoY Annualized Quarter Result on 2014-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 24-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     69.57%    YoY -     -39.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 81,405 86,065 78,641 83,781 93,154 86,294 87,898 -1.27%
  YoY % -5.41% 9.44% -6.14% -10.06% 7.95% -1.82% -
  Horiz. % 92.61% 97.91% 89.47% 95.32% 105.98% 98.18% 100.00%
PBT 10,340 13,708 22,244 21,880 31,269 16,060 25,697 -14.07%
  YoY % -24.57% -38.37% 1.66% -30.03% 94.70% -37.50% -
  Horiz. % 40.24% 53.34% 86.56% 85.15% 121.68% 62.50% 100.00%
Tax -4,662 -7,757 -9,826 -7,980 -7,284 -7,034 -7,413 -7.43%
  YoY % 39.89% 21.06% -23.14% -9.56% -3.54% 5.11% -
  Horiz. % 62.90% 104.64% 132.55% 107.64% 98.26% 94.89% 100.00%
NP 5,677 5,950 12,417 13,900 23,985 9,025 18,284 -17.70%
  YoY % -4.59% -52.08% -10.67% -42.05% 165.76% -50.64% -
  Horiz. % 31.05% 32.55% 67.91% 76.02% 131.18% 49.36% 100.00%
NP to SH -1,122 376 9,865 9,452 15,672 4,817 13,302 -
  YoY % -398.58% -96.19% 4.37% -39.69% 225.33% -63.79% -
  Horiz. % -8.44% 2.83% 74.16% 71.05% 117.81% 36.21% 100.00%
Tax Rate 45.09 % 56.59 % 44.18 % 36.47 % 23.29 % 43.80 % 28.85 % 7.72%
  YoY % -20.32% 28.09% 21.14% 56.59% -46.83% 51.82% -
  Horiz. % 156.29% 196.15% 153.14% 126.41% 80.73% 151.82% 100.00%
Total Cost 75,728 80,114 66,224 69,881 69,169 77,269 69,614 1.41%
  YoY % -5.48% 20.98% -5.23% 1.03% -10.48% 11.00% -
  Horiz. % 108.78% 115.08% 95.13% 100.38% 99.36% 111.00% 100.00%
Net Worth 85,381 92,074 118,912 111,586 105,063 98,536 98,441 -2.34%
  YoY % -7.27% -22.57% 6.57% 6.21% 6.62% 0.10% -
  Horiz. % 86.73% 93.53% 120.80% 113.35% 106.73% 100.10% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 2,016 3,347 5,338 11,907 - 4,462 -
  YoY % 0.00% -39.74% -37.30% -55.16% 0.00% 0.00% -
  Horiz. % 0.00% 45.19% 75.00% 119.63% 266.82% 0.00% 100.00%
Div Payout % - % 536.40 % 33.93 % 56.48 % 75.98 % - % 33.55 % -
  YoY % 0.00% 1,480.90% -39.93% -25.66% 0.00% 0.00% -
  Horiz. % 0.00% 1,598.81% 101.13% 168.35% 226.47% 0.00% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 85,381 92,074 118,912 111,586 105,063 98,536 98,441 -2.34%
  YoY % -7.27% -22.57% 6.57% 6.21% 6.62% 0.10% -
  Horiz. % 86.73% 93.53% 120.80% 113.35% 106.73% 100.10% 100.00%
NOSH 656,780 657,673 660,624 656,388 656,648 656,909 656,274 0.01%
  YoY % -0.14% -0.45% 0.65% -0.04% -0.04% 0.10% -
  Horiz. % 100.08% 100.21% 100.66% 100.02% 100.06% 100.10% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.97 % 6.91 % 15.79 % 16.59 % 25.75 % 10.46 % 20.80 % -16.64%
  YoY % 0.87% -56.24% -4.82% -35.57% 146.18% -49.71% -
  Horiz. % 33.51% 33.22% 75.91% 79.76% 123.80% 50.29% 100.00%
ROE -1.31 % 0.41 % 8.30 % 8.47 % 14.92 % 4.89 % 13.51 % -
  YoY % -419.51% -95.06% -2.01% -43.23% 205.11% -63.80% -
  Horiz. % -9.70% 3.03% 61.44% 62.69% 110.44% 36.20% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.39 13.09 11.90 12.76 14.19 13.14 13.39 -1.28%
  YoY % -5.35% 10.00% -6.74% -10.08% 7.99% -1.87% -
  Horiz. % 92.53% 97.76% 88.87% 95.29% 105.97% 98.13% 100.00%
EPS -0.17 0.05 1.49 1.44 2.39 0.73 2.03 -
  YoY % -440.00% -96.64% 3.47% -39.75% 227.40% -64.04% -
  Horiz. % -8.37% 2.46% 73.40% 70.94% 117.73% 35.96% 100.00%
DPS 0.00 0.31 0.51 0.81 1.81 0.00 0.68 -
  YoY % 0.00% -39.22% -37.04% -55.25% 0.00% 0.00% -
  Horiz. % 0.00% 45.59% 75.00% 119.12% 266.18% 0.00% 100.00%
NAPS 0.1300 0.1400 0.1800 0.1700 0.1600 0.1500 0.1500 -2.35%
  YoY % -7.14% -22.22% 5.88% 6.25% 6.67% 0.00% -
  Horiz. % 86.67% 93.33% 120.00% 113.33% 106.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.37 13.08 11.95 12.73 14.16 13.11 13.36 -1.27%
  YoY % -5.43% 9.46% -6.13% -10.10% 8.01% -1.87% -
  Horiz. % 92.59% 97.90% 89.45% 95.28% 105.99% 98.13% 100.00%
EPS -0.17 0.06 1.50 1.44 2.38 0.73 2.02 -
  YoY % -383.33% -96.00% 4.17% -39.50% 226.03% -63.86% -
  Horiz. % -8.42% 2.97% 74.26% 71.29% 117.82% 36.14% 100.00%
DPS 0.00 0.31 0.51 0.81 1.81 0.00 0.68 -
  YoY % 0.00% -39.22% -37.04% -55.25% 0.00% 0.00% -
  Horiz. % 0.00% 45.59% 75.00% 119.12% 266.18% 0.00% 100.00%
NAPS 0.1298 0.1399 0.1807 0.1696 0.1597 0.1498 0.1496 -2.34%
  YoY % -7.22% -22.58% 6.54% 6.20% 6.61% 0.13% -
  Horiz. % 86.76% 93.52% 120.79% 113.37% 106.75% 100.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.1400 0.1400 0.1950 0.2200 0.1450 0.1700 0.1800 -
P/RPS 1.13 1.07 1.64 1.72 1.02 1.29 1.34 -2.80%
  YoY % 5.61% -34.76% -4.65% 68.63% -20.93% -3.73% -
  Horiz. % 84.33% 79.85% 122.39% 128.36% 76.12% 96.27% 100.00%
P/EPS -81.90 244.88 13.06 15.28 6.08 23.18 8.88 -
  YoY % -133.44% 1,775.04% -14.53% 151.32% -73.77% 161.04% -
  Horiz. % -922.30% 2,757.66% 147.07% 172.07% 68.47% 261.04% 100.00%
EY -1.22 0.41 7.66 6.55 16.46 4.31 11.26 -
  YoY % -397.56% -94.65% 16.95% -60.21% 281.90% -61.72% -
  Horiz. % -10.83% 3.64% 68.03% 58.17% 146.18% 38.28% 100.00%
DY 0.00 2.19 2.60 3.70 12.51 0.00 3.78 -
  YoY % 0.00% -15.77% -29.73% -70.42% 0.00% 0.00% -
  Horiz. % 0.00% 57.94% 68.78% 97.88% 330.95% 0.00% 100.00%
P/NAPS 1.08 1.00 1.08 1.29 0.91 1.13 1.20 -1.74%
  YoY % 8.00% -7.41% -16.28% 41.76% -19.47% -5.83% -
  Horiz. % 90.00% 83.33% 90.00% 107.50% 75.83% 94.17% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 20/11/17 21/11/16 23/11/15 24/11/14 15/11/13 30/11/12 17/11/11 -
Price 0.1300 0.1350 0.2050 0.2050 0.1750 0.1600 0.2200 -
P/RPS 1.05 1.03 1.72 1.61 1.23 1.22 1.64 -7.16%
  YoY % 1.94% -40.12% 6.83% 30.89% 0.82% -25.61% -
  Horiz. % 64.02% 62.80% 104.88% 98.17% 75.00% 74.39% 100.00%
P/EPS -76.05 236.13 13.73 14.24 7.33 21.82 10.85 -
  YoY % -132.21% 1,619.81% -3.58% 94.27% -66.41% 101.11% -
  Horiz. % -700.92% 2,176.31% 126.54% 131.24% 67.56% 201.11% 100.00%
EY -1.31 0.42 7.28 7.02 13.64 4.58 9.21 -
  YoY % -411.90% -94.23% 3.70% -48.53% 197.82% -50.27% -
  Horiz. % -14.22% 4.56% 79.04% 76.22% 148.10% 49.73% 100.00%
DY 0.00 2.27 2.47 3.97 10.36 0.00 3.09 -
  YoY % 0.00% -8.10% -37.78% -61.68% 0.00% 0.00% -
  Horiz. % 0.00% 73.46% 79.94% 128.48% 335.28% 0.00% 100.00%
P/NAPS 1.00 0.96 1.14 1.21 1.09 1.07 1.47 -6.21%
  YoY % 4.17% -15.79% -5.79% 11.01% 1.87% -27.21% -
  Horiz. % 68.03% 65.31% 77.55% 82.31% 74.15% 72.79% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers