Highlights

[PICORP] YoY Annualized Quarter Result on 2018-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 04-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     453.66%    YoY -     -22.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 102,208 88,848 95,184 80,204 79,688 79,244 92,396 1.70%
  YoY % 15.04% -6.66% 18.68% 0.65% 0.56% -14.23% -
  Horiz. % 110.62% 96.16% 103.02% 86.80% 86.25% 85.77% 100.00%
PBT 12,888 16,140 26,116 196 23,052 15,168 36,552 -15.94%
  YoY % -20.15% -38.20% 13,224.49% -99.15% 51.98% -58.50% -
  Horiz. % 35.26% 44.16% 71.45% 0.54% 63.07% 41.50% 100.00%
Tax -4,948 -6,100 -8,856 -6,084 -7,404 -6,180 -6,224 -3.75%
  YoY % 18.89% 31.12% -45.56% 17.83% -19.81% 0.71% -
  Horiz. % 79.50% 98.01% 142.29% 97.75% 118.96% 99.29% 100.00%
NP 7,940 10,040 17,260 -5,888 15,648 8,988 30,328 -20.01%
  YoY % -20.92% -41.83% 393.14% -137.63% 74.10% -70.36% -
  Horiz. % 26.18% 33.10% 56.91% -19.41% 51.60% 29.64% 100.00%
NP to SH 1,676 5,520 7,100 -11,184 9,980 5,512 19,520 -33.57%
  YoY % -69.64% -22.25% 163.48% -212.06% 81.06% -71.76% -
  Horiz. % 8.59% 28.28% 36.37% -57.30% 51.13% 28.24% 100.00%
Tax Rate 38.39 % 37.79 % 33.91 % 3,104.08 % 32.12 % 40.74 % 17.03 % 14.50%
  YoY % 1.59% 11.44% -98.91% 9,564.01% -21.16% 139.22% -
  Horiz. % 225.43% 221.90% 199.12% 18,227.13% 188.61% 239.22% 100.00%
Total Cost 94,268 78,808 77,924 86,092 64,040 70,256 62,068 7.21%
  YoY % 19.62% 1.13% -9.49% 34.43% -8.85% 13.19% -
  Horiz. % 151.88% 126.97% 125.55% 138.71% 103.18% 113.19% 100.00%
Net Worth 78,743 85,359 91,949 93,200 111,618 111,552 105,513 -4.76%
  YoY % -7.75% -7.17% -1.34% -16.50% 0.06% 5.72% -
  Horiz. % 74.63% 80.90% 87.14% 88.33% 105.79% 105.72% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 78,743 85,359 91,949 93,200 111,618 111,552 105,513 -4.76%
  YoY % -7.75% -7.17% -1.34% -16.50% 0.06% 5.72% -
  Horiz. % 74.63% 80.90% 87.14% 88.33% 105.79% 105.72% 100.00%
NOSH 656,196 656,609 656,780 665,714 656,578 656,190 659,459 -0.08%
  YoY % -0.06% -0.03% -1.34% 1.39% 0.06% -0.50% -
  Horiz. % 99.51% 99.57% 99.59% 100.95% 99.56% 99.50% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 7.77 % 11.30 % 18.13 % -7.34 % 19.64 % 11.34 % 32.82 % -21.34%
  YoY % -31.24% -37.67% 347.00% -137.37% 73.19% -65.45% -
  Horiz. % 23.67% 34.43% 55.24% -22.36% 59.84% 34.55% 100.00%
ROE 2.13 % 6.47 % 7.72 % -12.00 % 8.94 % 4.94 % 18.50 % -30.24%
  YoY % -67.08% -16.19% 164.33% -234.23% 80.97% -73.30% -
  Horiz. % 11.51% 34.97% 41.73% -64.86% 48.32% 26.70% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 15.58 13.53 14.49 12.05 12.14 12.08 14.01 1.79%
  YoY % 15.15% -6.63% 20.25% -0.74% 0.50% -13.78% -
  Horiz. % 111.21% 96.57% 103.43% 86.01% 86.65% 86.22% 100.00%
EPS 0.24 0.84 1.08 -1.68 1.52 0.84 2.96 -34.20%
  YoY % -71.43% -22.22% 164.29% -210.53% 80.95% -71.62% -
  Horiz. % 8.11% 28.38% 36.49% -56.76% 51.35% 28.38% 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 0.1200 0.1300 0.1400 0.1400 0.1700 0.1700 0.1600 -4.68%
  YoY % -7.69% -7.14% 0.00% -17.65% 0.00% 6.25% -
  Horiz. % 75.00% 81.25% 87.50% 87.50% 106.25% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 15.53 13.50 14.47 12.19 12.11 12.04 14.04 1.69%
  YoY % 15.04% -6.70% 18.70% 0.66% 0.58% -14.25% -
  Horiz. % 110.61% 96.15% 103.06% 86.82% 86.25% 85.75% 100.00%
EPS 0.25 0.84 1.08 -1.70 1.52 0.84 2.97 -33.79%
  YoY % -70.24% -22.22% 163.53% -211.84% 80.95% -71.72% -
  Horiz. % 8.42% 28.28% 36.36% -57.24% 51.18% 28.28% 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 0.1197 0.1297 0.1397 0.1416 0.1696 0.1695 0.1604 -4.76%
  YoY % -7.71% -7.16% -1.34% -16.51% 0.06% 5.67% -
  Horiz. % 74.63% 80.86% 87.09% 88.28% 105.74% 105.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.1350 0.1350 0.1700 0.1650 0.2300 0.2850 0.1450 -
P/RPS 0.87 1.00 1.17 1.37 1.90 2.36 1.03 -2.77%
  YoY % -13.00% -14.53% -14.60% -27.89% -19.49% 129.13% -
  Horiz. % 84.47% 97.09% 113.59% 133.01% 184.47% 229.13% 100.00%
P/EPS 52.86 16.06 15.73 -9.82 15.13 33.93 4.90 48.62%
  YoY % 229.14% 2.10% 260.18% -164.90% -55.41% 592.45% -
  Horiz. % 1,078.78% 327.76% 321.02% -200.41% 308.78% 692.45% 100.00%
EY 1.89 6.23 6.36 -10.18 6.61 2.95 20.41 -32.73%
  YoY % -69.66% -2.04% 162.48% -254.01% 124.07% -85.55% -
  Horiz. % 9.26% 30.52% 31.16% -49.88% 32.39% 14.45% 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 1.13 1.04 1.21 1.18 1.35 1.68 0.91 3.67%
  YoY % 8.65% -14.05% 2.54% -12.59% -19.64% 84.62% -
  Horiz. % 124.18% 114.29% 132.97% 129.67% 148.35% 184.62% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 04/05/18 08/05/17 23/05/16 30/04/15 30/05/14 31/05/13 -
Price 0.1300 0.1400 0.1700 0.1700 0.2350 0.2850 0.1600 -
P/RPS 0.83 1.03 1.17 1.41 1.94 2.36 1.14 -5.15%
  YoY % -19.42% -11.97% -17.02% -27.32% -17.80% 107.02% -
  Horiz. % 72.81% 90.35% 102.63% 123.68% 170.18% 207.02% 100.00%
P/EPS 50.90 16.65 15.73 -10.12 15.46 33.93 5.41 45.27%
  YoY % 205.71% 5.85% 255.43% -165.46% -54.44% 527.17% -
  Horiz. % 940.85% 307.76% 290.76% -187.06% 285.77% 627.17% 100.00%
EY 1.96 6.00 6.36 -9.88 6.47 2.95 18.50 -31.20%
  YoY % -67.33% -5.66% 164.37% -252.70% 119.32% -84.05% -
  Horiz. % 10.59% 32.43% 34.38% -53.41% 34.97% 15.95% 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 1.08 1.21 1.21 1.38 1.68 1.00 1.29%
  YoY % 0.00% -10.74% 0.00% -12.32% -17.86% 68.00% -
  Horiz. % 108.00% 108.00% 121.00% 121.00% 138.00% 168.00% 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.
 


 

226  210  521  1339 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 NETX 0.020.00 
 XOX 0.0450.00 
 HSI-H8F 0.42+0.025 
 HSI-C7K 0.335-0.025 
 TANCO 0.0750.00 
 SPRING 0.25+0.02 
 IFCAMSC 0.525+0.035 
 MFLOUR 0.720.00 
 DGB 0.165+0.005 
Partners & Brokers