Highlights

[PICORP] YoY Annualized Quarter Result on 2019-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     46.22%    YoY -     331.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 87,963 99,505 87,465 83,876 87,402 80,529 83,989 0.77%
  YoY % -11.60% 13.77% 4.28% -4.03% 8.53% -4.12% -
  Horiz. % 104.73% 118.47% 104.14% 99.87% 104.06% 95.88% 100.00%
PBT 7,449 15,112 12,815 12,841 6,287 13,888 22,360 -16.73%
  YoY % -50.71% 17.92% -0.20% 104.25% -54.73% -37.89% -
  Horiz. % 33.31% 67.58% 57.31% 57.43% 28.12% 62.11% 100.00%
Tax -4,236 -7,463 -5,655 -5,342 -8,460 -15,728 -8,369 -10.72%
  YoY % 43.24% -31.97% -5.86% 36.86% 46.21% -87.93% -
  Horiz. % 50.62% 89.17% 67.57% 63.83% 101.09% 187.93% 100.00%
NP 3,213 7,649 7,160 7,499 -2,173 -1,840 13,991 -21.73%
  YoY % -57.99% 6.83% -4.52% 445.10% -18.10% -113.15% -
  Horiz. % 22.96% 54.67% 51.18% 53.60% -15.53% -13.15% 100.00%
NP to SH -2,673 1,934 448 997 -7,406 -2,303 8,445 -
  YoY % -238.21% 331.70% -55.07% 113.46% -221.58% -127.27% -
  Horiz. % -31.65% 22.90% 5.30% 11.81% -87.70% -27.27% 100.00%
Tax Rate 56.87 % 49.38 % 44.13 % 41.60 % 134.56 % 113.25 % 37.43 % 7.21%
  YoY % 15.17% 11.90% 6.08% -69.08% 18.82% 202.56% -
  Horiz. % 151.94% 131.93% 117.90% 111.14% 359.50% 302.56% 100.00%
Total Cost 84,750 91,856 80,305 76,377 89,575 82,369 69,998 3.24%
  YoY % -7.74% 14.38% 5.14% -14.73% 8.75% 17.67% -
  Horiz. % 121.07% 131.23% 114.72% 109.11% 127.97% 117.67% 100.00%
Net Worth 72,119 78,675 78,743 85,370 85,381 98,700 112,151 -7.09%
  YoY % -8.33% -0.09% -7.76% -0.01% -13.49% -11.99% -
  Horiz. % 64.31% 70.15% 70.21% 76.12% 76.13% 88.01% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 3,605 3,280 3,283 5,516 4,013 8,312 -
  YoY % 0.00% 9.91% -0.08% -40.48% 37.45% -51.71% -
  Horiz. % 0.00% 43.38% 39.47% 39.50% 66.37% 48.29% 100.00%
Div Payout % - % 186.45 % 732.36 % 329.34 % - % - % 98.43 % -
  YoY % 0.00% -74.54% 122.37% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 189.42% 744.04% 334.59% 0.00% 0.00% 100.00%
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 72,119 78,675 78,743 85,370 85,381 98,700 112,151 -7.09%
  YoY % -8.33% -0.09% -7.76% -0.01% -13.49% -11.99% -
  Horiz. % 64.31% 70.15% 70.21% 76.12% 76.13% 88.01% 100.00%
NOSH 655,631 655,631 656,196 656,699 656,780 658,000 659,714 -0.10%
  YoY % 0.00% -0.09% -0.08% -0.01% -0.19% -0.26% -
  Horiz. % 99.38% 99.38% 99.47% 99.54% 99.56% 99.74% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.65 % 7.69 % 8.19 % 8.94 % -2.49 % -2.28 % 16.66 % -22.34%
  YoY % -52.54% -6.11% -8.39% 459.04% -9.21% -113.69% -
  Horiz. % 21.91% 46.16% 49.16% 53.66% -14.95% -13.69% 100.00%
ROE -3.71 % 2.46 % 0.57 % 1.17 % -8.67 % -2.33 % 7.53 % -
  YoY % -250.81% 331.58% -51.28% 113.49% -272.10% -130.94% -
  Horiz. % -49.27% 32.67% 7.57% 15.54% -115.14% -30.94% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 13.42 15.18 13.33 12.77 13.31 12.24 12.73 0.88%
  YoY % -11.59% 13.88% 4.39% -4.06% 8.74% -3.85% -
  Horiz. % 105.42% 119.25% 104.71% 100.31% 104.56% 96.15% 100.00%
EPS -0.41 0.29 0.12 0.15 -0.33 -0.35 1.28 -
  YoY % -241.38% 141.67% -20.00% 145.45% 5.71% -127.34% -
  Horiz. % -32.03% 22.66% 9.38% 11.72% -25.78% -27.34% 100.00%
DPS 0.00 0.55 0.50 0.50 0.84 0.61 1.26 -
  YoY % 0.00% 10.00% 0.00% -40.48% 37.70% -51.59% -
  Horiz. % 0.00% 43.65% 39.68% 39.68% 66.67% 48.41% 100.00%
NAPS 0.1100 0.1200 0.1200 0.1300 0.1300 0.1500 0.1700 -6.99%
  YoY % -8.33% 0.00% -7.69% 0.00% -13.33% -11.76% -
  Horiz. % 64.71% 70.59% 70.59% 76.47% 76.47% 88.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 13.37 15.12 13.29 12.75 13.28 12.24 12.76 0.78%
  YoY % -11.57% 13.77% 4.24% -3.99% 8.50% -4.08% -
  Horiz. % 104.78% 118.50% 104.15% 99.92% 104.08% 95.92% 100.00%
EPS -0.41 0.29 0.07 0.15 -1.13 -0.35 1.28 -
  YoY % -241.38% 314.29% -53.33% 113.27% -222.86% -127.34% -
  Horiz. % -32.03% 22.66% 5.47% 11.72% -88.28% -27.34% 100.00%
DPS 0.00 0.55 0.50 0.50 0.84 0.61 1.26 -
  YoY % 0.00% 10.00% 0.00% -40.48% 37.70% -51.59% -
  Horiz. % 0.00% 43.65% 39.68% 39.68% 66.67% 48.41% 100.00%
NAPS 0.1096 0.1196 0.1197 0.1297 0.1298 0.1500 0.1704 -7.08%
  YoY % -8.36% -0.08% -7.71% -0.08% -13.47% -11.97% -
  Horiz. % 64.32% 70.19% 70.25% 76.12% 76.17% 88.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.1100 0.1200 0.1200 0.1300 0.1400 0.1900 0.2050 -
P/RPS 0.82 0.79 0.90 1.02 1.05 1.55 1.61 -10.63%
  YoY % 3.80% -12.22% -11.76% -2.86% -32.26% -3.73% -
  Horiz. % 50.93% 49.07% 55.90% 63.35% 65.22% 96.27% 100.00%
P/EPS -26.98 40.68 175.77 85.63 -12.42 -54.29 16.01 -
  YoY % -166.32% -76.86% 105.27% 789.45% 77.12% -439.10% -
  Horiz. % -168.52% 254.09% 1,097.88% 534.85% -77.58% -339.10% 100.00%
EY -3.71 2.46 0.57 1.17 -8.05 -1.84 6.24 -
  YoY % -250.81% 331.58% -51.28% 114.53% -337.50% -129.49% -
  Horiz. % -59.46% 39.42% 9.13% 18.75% -129.01% -29.49% 100.00%
DY 0.00 4.58 4.17 3.85 6.00 3.21 6.15 -
  YoY % 0.00% 9.83% 8.31% -35.83% 86.92% -47.80% -
  Horiz. % 0.00% 74.47% 67.80% 62.60% 97.56% 52.20% 100.00%
P/NAPS 1.00 1.00 1.00 1.00 1.08 1.27 1.21 -3.12%
  YoY % 0.00% 0.00% 0.00% -7.41% -14.96% 4.96% -
  Horiz. % 82.64% 82.64% 82.64% 82.64% 89.26% 104.96% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date - 28/02/20 28/02/19 27/02/18 02/03/17 29/02/16 27/02/15 -
Price 0.1450 0.1150 0.1300 0.1200 0.1700 0.1800 0.2100 -
P/RPS 1.08 0.76 0.98 0.94 1.28 1.47 1.65 -6.81%
  YoY % 42.11% -22.45% 4.26% -26.56% -12.93% -10.91% -
  Horiz. % 65.45% 46.06% 59.39% 56.97% 77.58% 89.09% 100.00%
P/EPS -35.57 38.99 190.41 79.04 -15.08 -51.43 16.40 -
  YoY % -191.23% -79.52% 140.90% 624.14% 70.68% -413.60% -
  Horiz. % -216.89% 237.74% 1,161.04% 481.95% -91.95% -313.60% 100.00%
EY -2.81 2.57 0.53 1.27 -6.63 -1.94 6.10 -
  YoY % -209.34% 384.91% -58.27% 119.16% -241.75% -131.80% -
  Horiz. % -46.07% 42.13% 8.69% 20.82% -108.69% -31.80% 100.00%
DY 0.00 4.78 3.85 4.17 4.94 3.39 6.00 -
  YoY % 0.00% 24.16% -7.67% -15.59% 45.72% -43.50% -
  Horiz. % 0.00% 79.67% 64.17% 69.50% 82.33% 56.50% 100.00%
P/NAPS 1.32 0.96 1.08 0.92 1.31 1.20 1.24 1.05%
  YoY % 37.50% -11.11% 17.39% -29.77% 9.17% -3.23% -
  Horiz. % 106.45% 77.42% 87.10% 74.19% 105.65% 96.77% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

452  498  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.265+0.005 
 FINTEC 0.0250.00 
 DNEX 0.80+0.04 
 EMICO 0.665+0.14 
 AT 0.06-0.005 
 PASUKGB-WA 0.0150.00 
 KTG 0.140.00 
 PASUKGB 0.1150.00 
 YB-LA 0.0750.00 
 TFP 0.225+0.005 
PARTNERS & BROKERS