Highlights

[PICORP] YoY Cumulative Quarter Result on 2016-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 22-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     22.14%    YoY -     -144.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 48,740 42,619 42,328 41,754 40,640 41,301 45,253 1.24%
  YoY % 14.36% 0.69% 1.37% 2.74% -1.60% -8.73% -
  Horiz. % 107.71% 94.18% 93.54% 92.27% 89.81% 91.27% 100.00%
PBT 6,548 7,287 7,518 4,821 12,444 9,538 16,189 -14.00%
  YoY % -10.14% -3.07% 55.94% -61.26% 30.47% -41.08% -
  Horiz. % 40.45% 45.01% 46.44% 29.78% 76.87% 58.92% 100.00%
Tax -2,388 -2,487 -2,986 -3,934 -4,144 -4,581 -3,185 -4.68%
  YoY % 3.98% 16.71% 24.10% 5.07% 9.54% -43.83% -
  Horiz. % 74.98% 78.08% 93.75% 123.52% 130.11% 143.83% 100.00%
NP 4,160 4,800 4,532 887 8,300 4,957 13,004 -17.29%
  YoY % -13.33% 5.91% 410.94% -89.31% 67.44% -61.88% -
  Horiz. % 31.99% 36.91% 34.85% 6.82% 63.83% 38.12% 100.00%
NP to SH 1,193 441 743 -2,177 4,946 2,787 8,423 -27.79%
  YoY % 170.52% -40.65% 134.13% -144.02% 77.47% -66.91% -
  Horiz. % 14.16% 5.24% 8.82% -25.85% 58.72% 33.09% 100.00%
Tax Rate 36.47 % 34.13 % 39.72 % 81.60 % 33.30 % 48.03 % 19.67 % 10.83%
  YoY % 6.86% -14.07% -51.32% 145.05% -30.67% 144.18% -
  Horiz. % 185.41% 173.51% 201.93% 414.84% 169.29% 244.18% 100.00%
Total Cost 44,580 37,819 37,796 40,867 32,340 36,344 32,249 5.54%
  YoY % 17.88% 0.06% -7.51% 26.37% -11.02% 12.70% -
  Horiz. % 138.24% 117.27% 117.20% 126.72% 100.28% 112.70% 100.00%
Net Worth 78,695 78,793 85,381 92,357 118,704 112,807 111,867 -5.69%
  YoY % -0.12% -7.72% -7.55% -22.20% 5.23% 0.84% -
  Horiz. % 70.35% 70.43% 76.32% 82.56% 106.11% 100.84% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - 984 - 1,517 2,505 - 8,949 -
  YoY % 0.00% 0.00% 0.00% -39.45% 0.00% 0.00% -
  Horiz. % 0.00% 11.01% 0.00% 16.95% 28.00% 0.00% 100.00%
Div Payout % - % 223.34 % - % - % 50.67 % - % 106.25 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 210.20% 0.00% 0.00% 47.69% 0.00% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 78,695 78,793 85,381 92,357 118,704 112,807 111,867 -5.69%
  YoY % -0.12% -7.72% -7.55% -22.20% 5.23% 0.84% -
  Horiz. % 70.35% 70.43% 76.32% 82.56% 106.11% 100.84% 100.00%
NOSH 655,796 656,609 656,780 659,696 659,466 663,571 658,046 -0.06%
  YoY % -0.12% -0.03% -0.44% 0.03% -0.62% 0.84% -
  Horiz. % 99.66% 99.78% 99.81% 100.25% 100.22% 100.84% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 8.54 % 11.26 % 10.71 % 2.12 % 20.42 % 12.00 % 28.74 % -18.30%
  YoY % -24.16% 5.14% 405.19% -89.62% 70.17% -58.25% -
  Horiz. % 29.71% 39.18% 37.27% 7.38% 71.05% 41.75% 100.00%
ROE 1.52 % 0.56 % 0.87 % -2.36 % 4.17 % 2.47 % 7.53 % -23.40%
  YoY % 171.43% -35.63% 136.86% -156.59% 68.83% -67.20% -
  Horiz. % 20.19% 7.44% 11.55% -31.34% 55.38% 32.80% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 7.43 6.49 6.44 6.33 6.16 6.22 6.88 1.29%
  YoY % 14.48% 0.78% 1.74% 2.76% -0.96% -9.59% -
  Horiz. % 107.99% 94.33% 93.60% 92.01% 89.53% 90.41% 100.00%
EPS 0.12 0.00 0.11 -0.33 0.75 0.42 1.28 -32.59%
  YoY % 0.00% 0.00% 133.33% -144.00% 78.57% -67.19% -
  Horiz. % 9.38% 0.00% 8.59% -25.78% 58.59% 32.81% 100.00%
DPS 0.00 0.15 0.00 0.23 0.38 0.00 1.36 -
  YoY % 0.00% 0.00% 0.00% -39.47% 0.00% 0.00% -
  Horiz. % 0.00% 11.03% 0.00% 16.91% 27.94% 0.00% 100.00%
NAPS 0.1200 0.1200 0.1300 0.1400 0.1800 0.1700 0.1700 -5.64%
  YoY % 0.00% -7.69% -7.14% -22.22% 5.88% 0.00% -
  Horiz. % 70.59% 70.59% 76.47% 82.35% 105.88% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 7.41 6.48 6.43 6.35 6.18 6.28 6.88 1.24%
  YoY % 14.35% 0.78% 1.26% 2.75% -1.59% -8.72% -
  Horiz. % 107.70% 94.19% 93.46% 92.30% 89.83% 91.28% 100.00%
EPS 0.18 0.07 0.11 -0.33 0.75 0.42 1.28 -27.88%
  YoY % 157.14% -36.36% 133.33% -144.00% 78.57% -67.19% -
  Horiz. % 14.06% 5.47% 8.59% -25.78% 58.59% 32.81% 100.00%
DPS 0.00 0.15 0.00 0.23 0.38 0.00 1.36 -
  YoY % 0.00% 0.00% 0.00% -39.47% 0.00% 0.00% -
  Horiz. % 0.00% 11.03% 0.00% 16.91% 27.94% 0.00% 100.00%
NAPS 0.1196 0.1197 0.1298 0.1404 0.1804 0.1714 0.1700 -5.69%
  YoY % -0.08% -7.78% -7.55% -22.17% 5.25% 0.82% -
  Horiz. % 70.35% 70.41% 76.35% 82.59% 106.12% 100.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.1350 0.1350 0.1700 0.1450 0.2250 0.2650 0.1400 -
P/RPS 1.82 2.08 2.64 2.29 3.65 4.26 2.04 -1.88%
  YoY % -12.50% -21.21% 15.28% -37.26% -14.32% 108.82% -
  Horiz. % 89.22% 101.96% 129.41% 112.25% 178.92% 208.82% 100.00%
P/EPS 74.21 201.00 150.27 -43.94 30.00 63.10 10.94 37.57%
  YoY % -63.08% 33.76% 441.99% -246.47% -52.46% 476.78% -
  Horiz. % 678.34% 1,837.29% 1,373.58% -401.65% 274.22% 576.78% 100.00%
EY 1.35 0.50 0.67 -2.28 3.33 1.58 9.14 -27.28%
  YoY % 170.00% -25.37% 129.39% -168.47% 110.76% -82.71% -
  Horiz. % 14.77% 5.47% 7.33% -24.95% 36.43% 17.29% 100.00%
DY 0.00 1.11 0.00 1.59 1.69 0.00 9.71 -
  YoY % 0.00% 0.00% 0.00% -5.92% 0.00% 0.00% -
  Horiz. % 0.00% 11.43% 0.00% 16.37% 17.40% 0.00% 100.00%
P/NAPS 1.13 1.13 1.31 1.04 1.25 1.56 0.82 5.49%
  YoY % 0.00% -13.74% 25.96% -16.80% -19.87% 90.24% -
  Horiz. % 137.80% 137.80% 159.76% 126.83% 152.44% 190.24% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 20/08/19 30/08/18 21/08/17 22/08/16 24/08/15 26/08/14 30/08/13 -
Price 0.1200 0.1300 0.1400 0.1500 0.1950 0.2550 0.1400 -
P/RPS 1.61 2.00 2.17 2.37 3.16 4.10 2.04 -3.87%
  YoY % -19.50% -7.83% -8.44% -25.00% -22.93% 100.98% -
  Horiz. % 78.92% 98.04% 106.37% 116.18% 154.90% 200.98% 100.00%
P/EPS 65.96 193.56 123.75 -45.45 26.00 60.71 10.94 34.89%
  YoY % -65.92% 56.41% 372.28% -274.81% -57.17% 454.94% -
  Horiz. % 602.93% 1,769.29% 1,131.17% -415.45% 237.66% 554.94% 100.00%
EY 1.52 0.52 0.81 -2.20 3.85 1.65 9.14 -25.83%
  YoY % 192.31% -35.80% 136.82% -157.14% 133.33% -81.95% -
  Horiz. % 16.63% 5.69% 8.86% -24.07% 42.12% 18.05% 100.00%
DY 0.00 1.15 0.00 1.53 1.95 0.00 9.71 -
  YoY % 0.00% 0.00% 0.00% -21.54% 0.00% 0.00% -
  Horiz. % 0.00% 11.84% 0.00% 15.76% 20.08% 0.00% 100.00%
P/NAPS 1.00 1.08 1.08 1.07 1.08 1.50 0.82 3.36%
  YoY % -7.41% 0.00% 0.93% -0.93% -28.00% 82.93% -
  Horiz. % 121.95% 131.71% 131.71% 130.49% 131.71% 182.93% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Price Chart prevails - Koon Yew Yin Koon Yew Yin's Blog
3. Technical Buy - YONGTAI (7066) PublicInvest Research
4. Malaysia Electronics Industry 5G TECH MANUFACTURING
5. GLOVEs rebound on expanded MCO gloveharicut
6. A company related to Renewable energy and Serba Dinamik (Time to fly?) GillianTan Reviews
7. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
8. Mplus Market Pulse - 21 Jan 2021 M+ Online Research Articles
PARTNERS & BROKERS