Highlights

[PICORP] YoY Annualized Quarter Result on 2015-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     18.18%    YoY -     81.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 88,848 95,184 80,204 79,688 79,244 92,396 93,748 -0.89%
  YoY % -6.66% 18.68% 0.65% 0.56% -14.23% -1.44% -
  Horiz. % 94.77% 101.53% 85.55% 85.00% 84.53% 98.56% 100.00%
PBT 16,140 26,116 196 23,052 15,168 36,552 29,956 -9.79%
  YoY % -38.20% 13,224.49% -99.15% 51.98% -58.50% 22.02% -
  Horiz. % 53.88% 87.18% 0.65% 76.95% 50.63% 122.02% 100.00%
Tax -6,100 -8,856 -6,084 -7,404 -6,180 -6,224 -8,408 -5.21%
  YoY % 31.12% -45.56% 17.83% -19.81% 0.71% 25.98% -
  Horiz. % 72.55% 105.33% 72.36% 88.06% 73.50% 74.02% 100.00%
NP 10,040 17,260 -5,888 15,648 8,988 30,328 21,548 -11.95%
  YoY % -41.83% 393.14% -137.63% 74.10% -70.36% 40.75% -
  Horiz. % 46.59% 80.10% -27.33% 72.62% 41.71% 140.75% 100.00%
NP to SH 5,520 7,100 -11,184 9,980 5,512 19,520 15,976 -16.23%
  YoY % -22.25% 163.48% -212.06% 81.06% -71.76% 22.18% -
  Horiz. % 34.55% 44.44% -70.01% 62.47% 34.50% 122.18% 100.00%
Tax Rate 37.79 % 33.91 % 3,104.08 % 32.12 % 40.74 % 17.03 % 28.07 % 5.08%
  YoY % 11.44% -98.91% 9,564.01% -21.16% 139.22% -39.33% -
  Horiz. % 134.63% 120.81% 11,058.35% 114.43% 145.14% 60.67% 100.00%
Total Cost 78,808 77,924 86,092 64,040 70,256 62,068 72,200 1.47%
  YoY % 1.13% -9.49% 34.43% -8.85% 13.19% -14.03% -
  Horiz. % 109.15% 107.93% 119.24% 88.70% 97.31% 85.97% 100.00%
Net Worth 85,359 91,949 93,200 111,618 111,552 105,513 98,213 -2.31%
  YoY % -7.17% -1.34% -16.50% 0.06% 5.72% 7.43% -
  Horiz. % 86.91% 93.62% 94.90% 113.65% 113.58% 107.43% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 85,359 91,949 93,200 111,618 111,552 105,513 98,213 -2.31%
  YoY % -7.17% -1.34% -16.50% 0.06% 5.72% 7.43% -
  Horiz. % 86.91% 93.62% 94.90% 113.65% 113.58% 107.43% 100.00%
NOSH 656,609 656,780 665,714 656,578 656,190 659,459 654,754 0.05%
  YoY % -0.03% -1.34% 1.39% 0.06% -0.50% 0.72% -
  Horiz. % 100.28% 100.31% 101.67% 100.28% 100.22% 100.72% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 11.30 % 18.13 % -7.34 % 19.64 % 11.34 % 32.82 % 22.99 % -11.16%
  YoY % -37.67% 347.00% -137.37% 73.19% -65.45% 42.76% -
  Horiz. % 49.15% 78.86% -31.93% 85.43% 49.33% 142.76% 100.00%
ROE 6.47 % 7.72 % -12.00 % 8.94 % 4.94 % 18.50 % 16.27 % -14.24%
  YoY % -16.19% 164.33% -234.23% 80.97% -73.30% 13.71% -
  Horiz. % 39.77% 47.45% -73.76% 54.95% 30.36% 113.71% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 13.53 14.49 12.05 12.14 12.08 14.01 14.32 -0.94%
  YoY % -6.63% 20.25% -0.74% 0.50% -13.78% -2.16% -
  Horiz. % 94.48% 101.19% 84.15% 84.78% 84.36% 97.84% 100.00%
EPS 0.84 1.08 -1.68 1.52 0.84 2.96 2.44 -16.28%
  YoY % -22.22% 164.29% -210.53% 80.95% -71.62% 21.31% -
  Horiz. % 34.43% 44.26% -68.85% 62.30% 34.43% 121.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1300 0.1400 0.1400 0.1700 0.1700 0.1600 0.1500 -2.36%
  YoY % -7.14% 0.00% -17.65% 0.00% 6.25% 6.67% -
  Horiz. % 86.67% 93.33% 93.33% 113.33% 113.33% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 13.50 14.47 12.19 12.11 12.04 14.04 14.25 -0.90%
  YoY % -6.70% 18.70% 0.66% 0.58% -14.25% -1.47% -
  Horiz. % 94.74% 101.54% 85.54% 84.98% 84.49% 98.53% 100.00%
EPS 0.84 1.08 -1.70 1.52 0.84 2.97 2.43 -16.22%
  YoY % -22.22% 163.53% -211.84% 80.95% -71.72% 22.22% -
  Horiz. % 34.57% 44.44% -69.96% 62.55% 34.57% 122.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1297 0.1397 0.1416 0.1696 0.1695 0.1604 0.1493 -2.32%
  YoY % -7.16% -1.34% -16.51% 0.06% 5.67% 7.43% -
  Horiz. % 86.87% 93.57% 94.84% 113.60% 113.53% 107.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.1350 0.1700 0.1650 0.2300 0.2850 0.1450 0.2000 -
P/RPS 1.00 1.17 1.37 1.90 2.36 1.03 1.40 -5.45%
  YoY % -14.53% -14.60% -27.89% -19.49% 129.13% -26.43% -
  Horiz. % 71.43% 83.57% 97.86% 135.71% 168.57% 73.57% 100.00%
P/EPS 16.06 15.73 -9.82 15.13 33.93 4.90 8.20 11.85%
  YoY % 2.10% 260.18% -164.90% -55.41% 592.45% -40.24% -
  Horiz. % 195.85% 191.83% -119.76% 184.51% 413.78% 59.76% 100.00%
EY 6.23 6.36 -10.18 6.61 2.95 20.41 12.20 -10.59%
  YoY % -2.04% 162.48% -254.01% 124.07% -85.55% 67.30% -
  Horiz. % 51.07% 52.13% -83.44% 54.18% 24.18% 167.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.04 1.21 1.18 1.35 1.68 0.91 1.33 -4.01%
  YoY % -14.05% 2.54% -12.59% -19.64% 84.62% -31.58% -
  Horiz. % 78.20% 90.98% 88.72% 101.50% 126.32% 68.42% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 04/05/18 08/05/17 23/05/16 30/04/15 30/05/14 31/05/13 30/05/12 -
Price 0.1400 0.1700 0.1700 0.2350 0.2850 0.1600 0.1800 -
P/RPS 1.03 1.17 1.41 1.94 2.36 1.14 1.26 -3.30%
  YoY % -11.97% -17.02% -27.32% -17.80% 107.02% -9.52% -
  Horiz. % 81.75% 92.86% 111.90% 153.97% 187.30% 90.48% 100.00%
P/EPS 16.65 15.73 -10.12 15.46 33.93 5.41 7.38 14.52%
  YoY % 5.85% 255.43% -165.46% -54.44% 527.17% -26.69% -
  Horiz. % 225.61% 213.14% -137.13% 209.49% 459.76% 73.31% 100.00%
EY 6.00 6.36 -9.88 6.47 2.95 18.50 13.56 -12.70%
  YoY % -5.66% 164.37% -252.70% 119.32% -84.05% 36.43% -
  Horiz. % 44.25% 46.90% -72.86% 47.71% 21.76% 136.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.08 1.21 1.21 1.38 1.68 1.00 1.20 -1.74%
  YoY % -10.74% 0.00% -12.32% -17.86% 68.00% -16.67% -
  Horiz. % 90.00% 100.83% 100.83% 115.00% 140.00% 83.33% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 

TOP ARTICLES

1. Dayang: Give Me Free Money kcchongnz kcchongnz blog
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. UPTREND IN OIL RELATED STOCKS LIKELY TO CONTINUE Oil and Gas Malaysia News
4. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
5. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
6. OFI 决战股海
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers