Highlights

[PICORP] YoY Annualized Quarter Result on 2018-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 07-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -153.06%    YoY -     58.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 80,252 99,850 82,785 81,405 86,065 78,641 83,781 -0.71%
  YoY % -19.63% 20.61% 1.70% -5.41% 9.44% -6.14% -
  Horiz. % 95.79% 119.18% 98.81% 97.16% 102.73% 93.86% 100.00%
PBT 6,762 12,521 12,085 10,340 13,708 22,244 21,880 -17.76%
  YoY % -45.99% 3.61% 16.88% -24.57% -38.37% 1.66% -
  Horiz. % 30.91% 57.23% 55.23% 47.26% 62.65% 101.66% 100.00%
Tax -4,466 -5,681 -4,766 -4,662 -7,757 -9,826 -7,980 -9.21%
  YoY % 21.38% -19.19% -2.23% 39.89% 21.06% -23.14% -
  Horiz. % 55.97% 71.19% 59.73% 58.43% 97.21% 123.14% 100.00%
NP 2,296 6,840 7,318 5,677 5,950 12,417 13,900 -25.91%
  YoY % -66.43% -6.54% 28.91% -4.59% -52.08% -10.67% -
  Horiz. % 16.52% 49.21% 52.65% 40.84% 42.81% 89.33% 100.00%
NP to SH -3,202 1,322 -468 -1,122 376 9,865 9,452 -
  YoY % -342.14% 382.62% 58.31% -398.58% -96.19% 4.37% -
  Horiz. % -33.88% 13.99% -4.95% -11.88% 3.98% 104.37% 100.00%
Tax Rate 66.05 % 45.37 % 39.44 % 45.09 % 56.59 % 44.18 % 36.47 % 10.40%
  YoY % 45.58% 15.04% -12.53% -20.32% 28.09% 21.14% -
  Horiz. % 181.11% 124.40% 108.14% 123.64% 155.17% 121.14% 100.00%
Total Cost 77,956 93,010 75,466 75,728 80,114 66,224 69,881 1.84%
  YoY % -16.19% 23.25% -0.35% -5.48% 20.98% -5.23% -
  Horiz. % 111.55% 133.10% 107.99% 108.37% 114.64% 94.77% 100.00%
Net Worth 72,119 78,695 78,793 85,381 92,074 118,912 111,586 -7.01%
  YoY % -8.36% -0.12% -7.72% -7.27% -22.57% 6.57% -
  Horiz. % 64.63% 70.52% 70.61% 76.52% 82.51% 106.57% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 4,807 - 1,313 - 2,016 3,347 5,338 -1.73%
  YoY % 0.00% 0.00% 0.00% 0.00% -39.74% -37.30% -
  Horiz. % 90.06% 0.00% 24.60% 0.00% 37.78% 62.70% 100.00%
Div Payout % - % - % - % - % 536.40 % 33.93 % 56.48 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 1,480.90% -39.93% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 949.72% 60.07% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 72,119 78,695 78,793 85,381 92,074 118,912 111,586 -7.01%
  YoY % -8.36% -0.12% -7.72% -7.27% -22.57% 6.57% -
  Horiz. % 64.63% 70.52% 70.61% 76.52% 82.51% 106.57% 100.00%
NOSH 655,631 655,796 656,609 656,780 657,673 660,624 656,388 -0.02%
  YoY % -0.03% -0.12% -0.03% -0.14% -0.45% 0.65% -
  Horiz. % 99.88% 99.91% 100.03% 100.06% 100.20% 100.65% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 2.86 % 6.85 % 8.84 % 6.97 % 6.91 % 15.79 % 16.59 % -25.38%
  YoY % -58.25% -22.51% 26.83% 0.87% -56.24% -4.82% -
  Horiz. % 17.24% 41.29% 53.29% 42.01% 41.65% 95.18% 100.00%
ROE -4.44 % 1.68 % -0.59 % -1.31 % 0.41 % 8.30 % 8.47 % -
  YoY % -364.29% 384.75% 54.96% -419.51% -95.06% -2.01% -
  Horiz. % -52.42% 19.83% -6.97% -15.47% 4.84% 97.99% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 12.24 15.23 12.61 12.39 13.09 11.90 12.76 -0.69%
  YoY % -19.63% 20.78% 1.78% -5.35% 10.00% -6.74% -
  Horiz. % 95.92% 119.36% 98.82% 97.10% 102.59% 93.26% 100.00%
EPS -0.49 0.20 -0.16 -0.17 0.05 1.49 1.44 -
  YoY % -345.00% 225.00% 5.88% -440.00% -96.64% 3.47% -
  Horiz. % -34.03% 13.89% -11.11% -11.81% 3.47% 103.47% 100.00%
DPS 0.73 0.00 0.20 0.00 0.31 0.51 0.81 -1.72%
  YoY % 0.00% 0.00% 0.00% 0.00% -39.22% -37.04% -
  Horiz. % 90.12% 0.00% 24.69% 0.00% 38.27% 62.96% 100.00%
NAPS 0.1100 0.1200 0.1200 0.1300 0.1400 0.1800 0.1700 -6.99%
  YoY % -8.33% 0.00% -7.69% -7.14% -22.22% 5.88% -
  Horiz. % 64.71% 70.59% 70.59% 76.47% 82.35% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 12.20 15.17 12.58 12.37 13.08 11.95 12.73 -0.71%
  YoY % -19.58% 20.59% 1.70% -5.43% 9.46% -6.13% -
  Horiz. % 95.84% 119.17% 98.82% 97.17% 102.75% 93.87% 100.00%
EPS -0.49 0.20 -0.07 -0.17 0.06 1.50 1.44 -
  YoY % -345.00% 385.71% 58.82% -383.33% -96.00% 4.17% -
  Horiz. % -34.03% 13.89% -4.86% -11.81% 4.17% 104.17% 100.00%
DPS 0.73 0.00 0.20 0.00 0.31 0.51 0.81 -1.72%
  YoY % 0.00% 0.00% 0.00% 0.00% -39.22% -37.04% -
  Horiz. % 90.12% 0.00% 24.69% 0.00% 38.27% 62.96% 100.00%
NAPS 0.1096 0.1196 0.1197 0.1298 0.1399 0.1807 0.1696 -7.01%
  YoY % -8.36% -0.08% -7.78% -7.22% -22.58% 6.54% -
  Horiz. % 64.62% 70.52% 70.58% 76.53% 82.49% 106.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.1000 0.1300 0.1300 0.1400 0.1400 0.1950 0.2200 -
P/RPS 0.82 0.85 1.03 1.13 1.07 1.64 1.72 -11.60%
  YoY % -3.53% -17.48% -8.85% 5.61% -34.76% -4.65% -
  Horiz. % 47.67% 49.42% 59.88% 65.70% 62.21% 95.35% 100.00%
P/EPS -20.47 64.46 -182.39 -81.90 244.88 13.06 15.28 -
  YoY % -131.76% 135.34% -122.70% -133.44% 1,775.04% -14.53% -
  Horiz. % -133.97% 421.86% -1,193.65% -535.99% 1,602.62% 85.47% 100.00%
EY -4.88 1.55 -0.55 -1.22 0.41 7.66 6.55 -
  YoY % -414.84% 381.82% 54.92% -397.56% -94.65% 16.95% -
  Horiz. % -74.50% 23.66% -8.40% -18.63% 6.26% 116.95% 100.00%
DY 7.33 0.00 1.54 0.00 2.19 2.60 3.70 12.06%
  YoY % 0.00% 0.00% 0.00% 0.00% -15.77% -29.73% -
  Horiz. % 198.11% 0.00% 41.62% 0.00% 59.19% 70.27% 100.00%
P/NAPS 0.91 1.08 1.08 1.08 1.00 1.08 1.29 -5.64%
  YoY % -15.74% 0.00% 0.00% 8.00% -7.41% -16.28% -
  Horiz. % 70.54% 83.72% 83.72% 83.72% 77.52% 83.72% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 23/11/20 25/11/19 07/11/18 20/11/17 21/11/16 23/11/15 24/11/14 -
Price 0.1000 0.1200 0.1150 0.1300 0.1350 0.2050 0.2050 -
P/RPS 0.82 0.79 0.91 1.05 1.03 1.72 1.61 -10.63%
  YoY % 3.80% -13.19% -13.33% 1.94% -40.12% 6.83% -
  Horiz. % 50.93% 49.07% 56.52% 65.22% 63.98% 106.83% 100.00%
P/EPS -20.47 59.50 -161.35 -76.05 236.13 13.73 14.24 -
  YoY % -134.40% 136.88% -112.16% -132.21% 1,619.81% -3.58% -
  Horiz. % -143.75% 417.84% -1,133.08% -534.06% 1,658.22% 96.42% 100.00%
EY -4.88 1.68 -0.62 -1.31 0.42 7.28 7.02 -
  YoY % -390.48% 370.97% 52.67% -411.90% -94.23% 3.70% -
  Horiz. % -69.52% 23.93% -8.83% -18.66% 5.98% 103.70% 100.00%
DY 7.33 0.00 1.74 0.00 2.27 2.47 3.97 10.75%
  YoY % 0.00% 0.00% 0.00% 0.00% -8.10% -37.78% -
  Horiz. % 184.63% 0.00% 43.83% 0.00% 57.18% 62.22% 100.00%
P/NAPS 0.91 1.00 0.96 1.00 0.96 1.14 1.21 -4.63%
  YoY % -9.00% 4.17% -4.00% 4.17% -15.79% -5.79% -
  Horiz. % 75.21% 82.64% 79.34% 82.64% 79.34% 94.21% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS