Highlights

[PICORP] YoY Cumulative Quarter Result on 2014-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 24-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     154.36%    YoY -     -39.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 61,054 64,549 58,981 62,836 69,866 64,721 65,924 -1.27%
  YoY % -5.41% 9.44% -6.14% -10.06% 7.95% -1.82% -
  Horiz. % 92.61% 97.91% 89.47% 95.32% 105.98% 98.18% 100.00%
PBT 7,755 10,281 16,683 16,410 23,452 12,045 19,273 -14.07%
  YoY % -24.57% -38.37% 1.66% -30.03% 94.70% -37.50% -
  Horiz. % 40.24% 53.34% 86.56% 85.15% 121.68% 62.50% 100.00%
Tax -3,497 -5,818 -7,370 -5,985 -5,463 -5,276 -5,560 -7.43%
  YoY % 39.89% 21.06% -23.14% -9.56% -3.54% 5.11% -
  Horiz. % 62.90% 104.64% 132.55% 107.64% 98.26% 94.89% 100.00%
NP 4,258 4,463 9,313 10,425 17,989 6,769 13,713 -17.70%
  YoY % -4.59% -52.08% -10.67% -42.05% 165.76% -50.64% -
  Horiz. % 31.05% 32.55% 67.91% 76.02% 131.18% 49.36% 100.00%
NP to SH -842 282 7,399 7,089 11,754 3,613 9,977 -
  YoY % -398.58% -96.19% 4.37% -39.69% 225.33% -63.79% -
  Horiz. % -8.44% 2.83% 74.16% 71.05% 117.81% 36.21% 100.00%
Tax Rate 45.09 % 56.59 % 44.18 % 36.47 % 23.29 % 43.80 % 28.85 % 7.72%
  YoY % -20.32% 28.09% 21.14% 56.59% -46.83% 51.82% -
  Horiz. % 156.29% 196.15% 153.14% 126.41% 80.73% 151.82% 100.00%
Total Cost 56,796 60,086 49,668 52,411 51,877 57,952 52,211 1.41%
  YoY % -5.48% 20.98% -5.23% 1.03% -10.48% 11.00% -
  Horiz. % 108.78% 115.08% 95.13% 100.38% 99.36% 111.00% 100.00%
Net Worth 85,381 92,074 118,912 111,586 105,063 98,536 98,441 -2.34%
  YoY % -7.27% -22.57% 6.57% 6.21% 6.62% 0.10% -
  Horiz. % 86.73% 93.53% 120.80% 113.35% 106.73% 100.10% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 1,512 2,510 4,003 8,930 - 3,346 -
  YoY % 0.00% -39.74% -37.30% -55.16% 0.00% 0.00% -
  Horiz. % 0.00% 45.19% 75.00% 119.63% 266.82% 0.00% 100.00%
Div Payout % - % 536.40 % 33.93 % 56.48 % 75.98 % - % 33.55 % -
  YoY % 0.00% 1,480.90% -39.93% -25.66% 0.00% 0.00% -
  Horiz. % 0.00% 1,598.81% 101.13% 168.35% 226.47% 0.00% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 85,381 92,074 118,912 111,586 105,063 98,536 98,441 -2.34%
  YoY % -7.27% -22.57% 6.57% 6.21% 6.62% 0.10% -
  Horiz. % 86.73% 93.53% 120.80% 113.35% 106.73% 100.10% 100.00%
NOSH 656,780 657,673 660,624 656,388 656,648 656,909 656,274 0.01%
  YoY % -0.14% -0.45% 0.65% -0.04% -0.04% 0.10% -
  Horiz. % 100.08% 100.21% 100.66% 100.02% 100.06% 100.10% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.97 % 6.91 % 15.79 % 16.59 % 25.75 % 10.46 % 20.80 % -16.64%
  YoY % 0.87% -56.24% -4.82% -35.57% 146.18% -49.71% -
  Horiz. % 33.51% 33.22% 75.91% 79.76% 123.80% 50.29% 100.00%
ROE -0.99 % 0.31 % 6.22 % 6.35 % 11.19 % 3.67 % 10.13 % -
  YoY % -419.35% -95.02% -2.05% -43.25% 204.90% -63.77% -
  Horiz. % -9.77% 3.06% 61.40% 62.69% 110.46% 36.23% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 9.30 9.81 8.93 9.57 10.64 9.85 10.05 -1.28%
  YoY % -5.20% 9.85% -6.69% -10.06% 8.02% -1.99% -
  Horiz. % 92.54% 97.61% 88.86% 95.22% 105.87% 98.01% 100.00%
EPS -0.13 0.04 1.12 1.08 1.79 0.55 1.52 -
  YoY % -425.00% -96.43% 3.70% -39.66% 225.45% -63.82% -
  Horiz. % -8.55% 2.63% 73.68% 71.05% 117.76% 36.18% 100.00%
DPS 0.00 0.23 0.38 0.61 1.36 0.00 0.51 -
  YoY % 0.00% -39.47% -37.70% -55.15% 0.00% 0.00% -
  Horiz. % 0.00% 45.10% 74.51% 119.61% 266.67% 0.00% 100.00%
NAPS 0.1300 0.1400 0.1800 0.1700 0.1600 0.1500 0.1500 -2.35%
  YoY % -7.14% -22.22% 5.88% 6.25% 6.67% 0.00% -
  Horiz. % 86.67% 93.33% 120.00% 113.33% 106.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 9.28 9.81 8.96 9.55 10.62 9.84 10.02 -1.27%
  YoY % -5.40% 9.49% -6.18% -10.08% 7.93% -1.80% -
  Horiz. % 92.61% 97.90% 89.42% 95.31% 105.99% 98.20% 100.00%
EPS -0.13 0.04 1.12 1.08 1.79 0.55 1.52 -
  YoY % -425.00% -96.43% 3.70% -39.66% 225.45% -63.82% -
  Horiz. % -8.55% 2.63% 73.68% 71.05% 117.76% 36.18% 100.00%
DPS 0.00 0.23 0.38 0.61 1.36 0.00 0.51 -
  YoY % 0.00% -39.47% -37.70% -55.15% 0.00% 0.00% -
  Horiz. % 0.00% 45.10% 74.51% 119.61% 266.67% 0.00% 100.00%
NAPS 0.1298 0.1399 0.1807 0.1696 0.1597 0.1498 0.1496 -2.34%
  YoY % -7.22% -22.58% 6.54% 6.20% 6.61% 0.13% -
  Horiz. % 86.76% 93.52% 120.79% 113.37% 106.75% 100.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.1400 0.1400 0.1950 0.2200 0.1450 0.1700 0.1800 -
P/RPS 1.51 1.43 2.18 2.30 1.36 1.73 1.79 -2.79%
  YoY % 5.59% -34.40% -5.22% 69.12% -21.39% -3.35% -
  Horiz. % 84.36% 79.89% 121.79% 128.49% 75.98% 96.65% 100.00%
P/EPS -109.20 326.50 17.41 20.37 8.10 30.91 11.84 -
  YoY % -133.45% 1,775.36% -14.53% 151.48% -73.79% 161.06% -
  Horiz. % -922.30% 2,757.60% 147.04% 172.04% 68.41% 261.06% 100.00%
EY -0.92 0.31 5.74 4.91 12.34 3.24 8.45 -
  YoY % -396.77% -94.60% 16.90% -60.21% 280.86% -61.66% -
  Horiz. % -10.89% 3.67% 67.93% 58.11% 146.04% 38.34% 100.00%
DY 0.00 1.64 1.95 2.77 9.38 0.00 2.83 -
  YoY % 0.00% -15.90% -29.60% -70.47% 0.00% 0.00% -
  Horiz. % 0.00% 57.95% 68.90% 97.88% 331.45% 0.00% 100.00%
P/NAPS 1.08 1.00 1.08 1.29 0.91 1.13 1.20 -1.74%
  YoY % 8.00% -7.41% -16.28% 41.76% -19.47% -5.83% -
  Horiz. % 90.00% 83.33% 90.00% 107.50% 75.83% 94.17% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 20/11/17 21/11/16 23/11/15 24/11/14 15/11/13 30/11/12 17/11/11 -
Price 0.1300 0.1350 0.2050 0.2050 0.1750 0.1600 0.2200 -
P/RPS 1.40 1.38 2.30 2.14 1.64 1.62 2.19 -7.18%
  YoY % 1.45% -40.00% 7.48% 30.49% 1.23% -26.03% -
  Horiz. % 63.93% 63.01% 105.02% 97.72% 74.89% 73.97% 100.00%
P/EPS -101.40 314.84 18.30 18.98 9.78 29.09 14.47 -
  YoY % -132.21% 1,620.44% -3.58% 94.07% -66.38% 101.04% -
  Horiz. % -700.76% 2,175.81% 126.47% 131.17% 67.59% 201.04% 100.00%
EY -0.99 0.32 5.46 5.27 10.23 3.44 6.91 -
  YoY % -409.38% -94.14% 3.61% -48.48% 197.38% -50.22% -
  Horiz. % -14.33% 4.63% 79.02% 76.27% 148.05% 49.78% 100.00%
DY 0.00 1.70 1.85 2.98 7.77 0.00 2.32 -
  YoY % 0.00% -8.11% -37.92% -61.65% 0.00% 0.00% -
  Horiz. % 0.00% 73.28% 79.74% 128.45% 334.91% 0.00% 100.00%
P/NAPS 1.00 0.96 1.14 1.21 1.09 1.07 1.47 -6.21%
  YoY % 4.17% -15.79% -5.79% 11.01% 1.87% -27.21% -
  Horiz. % 68.03% 65.31% 77.55% 82.31% 74.15% 72.79% 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.
 


 

370  303  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.005 
 IWCITY 1.10+0.09 
 HSI-H6Q 0.32-0.095 
 MESTRON 0.16-0.005 
 GREATEC 0.965-0.025 
 HSI-C5J 0.27+0.085 
 HSI-H6N 0.10-0.055 
 ARMADA 0.200.00 
 IMPIANA 0.040.00 
 LAMBO 0.0650.00 
Partners & Brokers