Highlights

[PICORP] YoY Cumulative Quarter Result on 2020-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -453.01%    YoY -     -300.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 42,508 33,976 48,740 42,619 42,328 41,754 40,640 0.75%
  YoY % 25.11% -30.29% 14.36% 0.69% 1.37% 2.74% -
  Horiz. % 104.60% 83.60% 119.93% 104.87% 104.15% 102.74% 100.00%
PBT 922 1,428 6,548 7,287 7,518 4,821 12,444 -35.17%
  YoY % -35.43% -78.19% -10.14% -3.07% 55.94% -61.26% -
  Horiz. % 7.41% 11.48% 52.62% 58.56% 60.41% 38.74% 100.00%
Tax -2,230 -1,908 -2,388 -2,487 -2,986 -3,934 -4,144 -9.80%
  YoY % -16.88% 20.10% 3.98% 16.71% 24.10% 5.07% -
  Horiz. % 53.81% 46.04% 57.63% 60.01% 72.06% 94.93% 100.00%
NP -1,308 -480 4,160 4,800 4,532 887 8,300 -
  YoY % -172.50% -111.54% -13.33% 5.91% 410.94% -89.31% -
  Horiz. % -15.76% -5.78% 50.12% 57.83% 54.60% 10.69% 100.00%
NP to SH -3,745 -2,389 1,193 441 743 -2,177 4,946 -
  YoY % -56.76% -300.25% 170.52% -40.65% 134.13% -144.02% -
  Horiz. % -75.72% -48.30% 24.12% 8.92% 15.02% -44.02% 100.00%
Tax Rate 241.87 % 133.61 % 36.47 % 34.13 % 39.72 % 81.60 % 33.30 % 39.12%
  YoY % 81.03% 266.36% 6.86% -14.07% -51.32% 145.05% -
  Horiz. % 726.34% 401.23% 109.52% 102.49% 119.28% 245.05% 100.00%
Total Cost 43,816 34,456 44,580 37,819 37,796 40,867 32,340 5.19%
  YoY % 27.17% -22.71% 17.88% 0.06% -7.51% 26.37% -
  Horiz. % 135.49% 106.54% 137.85% 116.94% 116.87% 126.37% 100.00%
Net Worth 72,119 78,675 78,695 78,793 85,381 92,357 118,704 -7.96%
  YoY % -8.33% -0.03% -0.12% -7.72% -7.55% -22.20% -
  Horiz. % 60.76% 66.28% 66.30% 66.38% 71.93% 77.80% 100.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 1,966 - - 984 - 1,517 2,505 -3.95%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -39.45% -
  Horiz. % 78.49% 0.00% 0.00% 39.30% 0.00% 60.55% 100.00%
Div Payout % - % - % - % 223.34 % - % - % 50.67 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 440.77% 0.00% 0.00% 100.00%
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 72,119 78,675 78,695 78,793 85,381 92,357 118,704 -7.96%
  YoY % -8.33% -0.03% -0.12% -7.72% -7.55% -22.20% -
  Horiz. % 60.76% 66.28% 66.30% 66.38% 71.93% 77.80% 100.00%
NOSH 655,631 655,631 655,796 656,609 656,780 659,696 659,466 -0.10%
  YoY % 0.00% -0.03% -0.12% -0.03% -0.44% 0.03% -
  Horiz. % 99.42% 99.42% 99.44% 99.57% 99.59% 100.03% 100.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -3.08 % -1.41 % 8.54 % 11.26 % 10.71 % 2.12 % 20.42 % -
  YoY % -118.44% -116.51% -24.16% 5.14% 405.19% -89.62% -
  Horiz. % -15.08% -6.90% 41.82% 55.14% 52.45% 10.38% 100.00%
ROE -5.19 % -3.04 % 1.52 % 0.56 % 0.87 % -2.36 % 4.17 % -
  YoY % -70.72% -300.00% 171.43% -35.63% 136.86% -156.59% -
  Horiz. % -124.46% -72.90% 36.45% 13.43% 20.86% -56.59% 100.00%
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 6.48 5.18 7.43 6.49 6.44 6.33 6.16 0.85%
  YoY % 25.10% -30.28% 14.48% 0.78% 1.74% 2.76% -
  Horiz. % 105.19% 84.09% 120.62% 105.36% 104.55% 102.76% 100.00%
EPS -0.57 -0.30 0.12 0.00 0.11 -0.33 0.75 -
  YoY % -90.00% -350.00% 0.00% 0.00% 133.33% -144.00% -
  Horiz. % -76.00% -40.00% 16.00% 0.00% 14.67% -44.00% 100.00%
DPS 0.30 0.00 0.00 0.15 0.00 0.23 0.38 -3.86%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -39.47% -
  Horiz. % 78.95% 0.00% 0.00% 39.47% 0.00% 60.53% 100.00%
NAPS 0.1100 0.1200 0.1200 0.1200 0.1300 0.1400 0.1800 -7.87%
  YoY % -8.33% 0.00% 0.00% -7.69% -7.14% -22.22% -
  Horiz. % 61.11% 66.67% 66.67% 66.67% 72.22% 77.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 6.46 5.16 7.41 6.48 6.43 6.35 6.18 0.74%
  YoY % 25.19% -30.36% 14.35% 0.78% 1.26% 2.75% -
  Horiz. % 104.53% 83.50% 119.90% 104.85% 104.05% 102.75% 100.00%
EPS -0.57 -0.36 0.18 0.07 0.11 -0.33 0.75 -
  YoY % -58.33% -300.00% 157.14% -36.36% 133.33% -144.00% -
  Horiz. % -76.00% -48.00% 24.00% 9.33% 14.67% -44.00% 100.00%
DPS 0.30 0.00 0.00 0.15 0.00 0.23 0.38 -3.86%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -39.47% -
  Horiz. % 78.95% 0.00% 0.00% 39.47% 0.00% 60.53% 100.00%
NAPS 0.1096 0.1196 0.1196 0.1197 0.1298 0.1404 0.1804 -7.96%
  YoY % -8.36% 0.00% -0.08% -7.78% -7.55% -22.17% -
  Horiz. % 60.75% 66.30% 66.30% 66.35% 71.95% 77.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.1600 0.1000 0.1350 0.1350 0.1700 0.1450 0.2250 -
P/RPS 2.47 1.93 1.82 2.08 2.64 2.29 3.65 -6.30%
  YoY % 27.98% 6.04% -12.50% -21.21% 15.28% -37.26% -
  Horiz. % 67.67% 52.88% 49.86% 56.99% 72.33% 62.74% 100.00%
P/EPS -28.01 -27.44 74.21 201.00 150.27 -43.94 30.00 -
  YoY % -2.08% -136.98% -63.08% 33.76% 441.99% -246.47% -
  Horiz. % -93.37% -91.47% 247.37% 670.00% 500.90% -146.47% 100.00%
EY -3.57 -3.64 1.35 0.50 0.67 -2.28 3.33 -
  YoY % 1.92% -369.63% 170.00% -25.37% 129.39% -168.47% -
  Horiz. % -107.21% -109.31% 40.54% 15.02% 20.12% -68.47% 100.00%
DY 1.88 0.00 0.00 1.11 0.00 1.59 1.69 1.79%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -5.92% -
  Horiz. % 111.24% 0.00% 0.00% 65.68% 0.00% 94.08% 100.00%
P/NAPS 1.45 0.83 1.13 1.13 1.31 1.04 1.25 2.50%
  YoY % 74.70% -26.55% 0.00% -13.74% 25.96% -16.80% -
  Horiz. % 116.00% 66.40% 90.40% 90.40% 104.80% 83.20% 100.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 26/08/20 20/08/19 30/08/18 21/08/17 22/08/16 24/08/15 -
Price 0.1700 0.1200 0.1200 0.1300 0.1400 0.1500 0.1950 -
P/RPS 2.62 2.32 1.61 2.00 2.17 2.37 3.16 -3.07%
  YoY % 12.93% 44.10% -19.50% -7.83% -8.44% -25.00% -
  Horiz. % 82.91% 73.42% 50.95% 63.29% 68.67% 75.00% 100.00%
P/EPS -29.76 -32.93 65.96 193.56 123.75 -45.45 26.00 -
  YoY % 9.63% -149.92% -65.92% 56.41% 372.28% -274.81% -
  Horiz. % -114.46% -126.65% 253.69% 744.46% 475.96% -174.81% 100.00%
EY -3.36 -3.04 1.52 0.52 0.81 -2.20 3.85 -
  YoY % -10.53% -300.00% 192.31% -35.80% 136.82% -157.14% -
  Horiz. % -87.27% -78.96% 39.48% 13.51% 21.04% -57.14% 100.00%
DY 1.76 0.00 0.00 1.15 0.00 1.53 1.95 -1.69%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -21.54% -
  Horiz. % 90.26% 0.00% 0.00% 58.97% 0.00% 78.46% 100.00%
P/NAPS 1.55 1.00 1.00 1.08 1.08 1.07 1.08 6.20%
  YoY % 55.00% 0.00% -7.41% 0.00% 0.93% -0.93% -
  Horiz. % 143.52% 92.59% 92.59% 100.00% 100.00% 99.07% 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.
 


TOP ARTICLES

1. 顶级手套业绩逊色 目标价砍至1.68令吉 星洲日報/投資致富‧企業故事
2. The Legend of the Chinese Mooncake - Koon Yew Yin Koon Yew Yin's Blog
3. Strategy - Assessing impact from Evergrande’s debt crisis AmInvest Research Reports
4. PublicInvest Research Headlines - 22 Sept 2021 PublicInvest Research
5. PublicInvest Research Market Strategy - Capital Market Masterplan 3 - Laying The Groundwork PublicInvest Research
6. Mplus Market Pulse - 22 Sept 2021 M+ Online Research Articles
7. 接种加快 手套跌价 顶级手套具应对之策 星洲日報/投資致富‧企業故事
8. Evening Market Summary - 21 Sept 2021 KLSE Traders Update and Ideas
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

561  293  549  873 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.065-0.01 
 FINTEC 0.020.00 
 KNM 0.23-0.02 
 BINTAI 0.65+0.08 
 BINACOM 0.43+0.075 
 SERBADK 0.335-0.03 
 OPCOM 1.11+0.295 
 DNEX 0.77+0.005 
 TFP 0.16-0.025 
 K1-WC 0.03+0.005 
PARTNERS & BROKERS