Highlights

[PICORP] YoY Cumulative Quarter Result on 2016-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 21-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     112.95%    YoY -     -96.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 74,888 62,089 61,054 64,549 58,981 62,836 69,866 1.16%
  YoY % 20.61% 1.70% -5.41% 9.44% -6.14% -10.06% -
  Horiz. % 107.19% 88.87% 87.39% 92.39% 84.42% 89.94% 100.00%
PBT 9,391 9,064 7,755 10,281 16,683 16,410 23,452 -14.14%
  YoY % 3.61% 16.88% -24.57% -38.37% 1.66% -30.03% -
  Horiz. % 40.04% 38.65% 33.07% 43.84% 71.14% 69.97% 100.00%
Tax -4,261 -3,575 -3,497 -5,818 -7,370 -5,985 -5,463 -4.06%
  YoY % -19.19% -2.23% 39.89% 21.06% -23.14% -9.56% -
  Horiz. % 78.00% 65.44% 64.01% 106.50% 134.91% 109.56% 100.00%
NP 5,130 5,489 4,258 4,463 9,313 10,425 17,989 -18.86%
  YoY % -6.54% 28.91% -4.59% -52.08% -10.67% -42.05% -
  Horiz. % 28.52% 30.51% 23.67% 24.81% 51.77% 57.95% 100.00%
NP to SH 992 -351 -842 282 7,399 7,089 11,754 -33.76%
  YoY % 382.62% 58.31% -398.58% -96.19% 4.37% -39.69% -
  Horiz. % 8.44% -2.99% -7.16% 2.40% 62.95% 60.31% 100.00%
Tax Rate 45.37 % 39.44 % 45.09 % 56.59 % 44.18 % 36.47 % 23.29 % 11.75%
  YoY % 15.04% -12.53% -20.32% 28.09% 21.14% 56.59% -
  Horiz. % 194.80% 169.34% 193.60% 242.98% 189.70% 156.59% 100.00%
Total Cost 69,758 56,600 56,796 60,086 49,668 52,411 51,877 5.06%
  YoY % 23.25% -0.35% -5.48% 20.98% -5.23% 1.03% -
  Horiz. % 134.47% 109.10% 109.48% 115.82% 95.74% 101.03% 100.00%
Net Worth 78,695 78,793 85,381 92,074 118,912 111,586 105,063 -4.70%
  YoY % -0.12% -7.72% -7.27% -22.57% 6.57% 6.21% -
  Horiz. % 74.90% 75.00% 81.27% 87.64% 113.18% 106.21% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - 984 - 1,512 2,510 4,003 8,930 -
  YoY % 0.00% 0.00% 0.00% -39.74% -37.30% -55.16% -
  Horiz. % 0.00% 11.03% 0.00% 16.94% 28.11% 44.84% 100.00%
Div Payout % - % - % - % 536.40 % 33.93 % 56.48 % 75.98 % -
  YoY % 0.00% 0.00% 0.00% 1,480.90% -39.93% -25.66% -
  Horiz. % 0.00% 0.00% 0.00% 705.98% 44.66% 74.34% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 78,695 78,793 85,381 92,074 118,912 111,586 105,063 -4.70%
  YoY % -0.12% -7.72% -7.27% -22.57% 6.57% 6.21% -
  Horiz. % 74.90% 75.00% 81.27% 87.64% 113.18% 106.21% 100.00%
NOSH 655,796 656,609 656,780 657,673 660,624 656,388 656,648 -0.02%
  YoY % -0.12% -0.03% -0.14% -0.45% 0.65% -0.04% -
  Horiz. % 99.87% 99.99% 100.02% 100.16% 100.61% 99.96% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.85 % 8.84 % 6.97 % 6.91 % 15.79 % 16.59 % 25.75 % -19.80%
  YoY % -22.51% 26.83% 0.87% -56.24% -4.82% -35.57% -
  Horiz. % 26.60% 34.33% 27.07% 26.83% 61.32% 64.43% 100.00%
ROE 1.26 % -0.45 % -0.99 % 0.31 % 6.22 % 6.35 % 11.19 % -30.50%
  YoY % 380.00% 54.55% -419.35% -95.02% -2.05% -43.25% -
  Horiz. % 11.26% -4.02% -8.85% 2.77% 55.59% 56.75% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 11.42 9.46 9.30 9.81 8.93 9.57 10.64 1.19%
  YoY % 20.72% 1.72% -5.20% 9.85% -6.69% -10.06% -
  Horiz. % 107.33% 88.91% 87.41% 92.20% 83.93% 89.94% 100.00%
EPS 0.15 -0.12 -0.13 0.04 1.12 1.08 1.79 -33.84%
  YoY % 225.00% 7.69% -425.00% -96.43% 3.70% -39.66% -
  Horiz. % 8.38% -6.70% -7.26% 2.23% 62.57% 60.34% 100.00%
DPS 0.00 0.15 0.00 0.23 0.38 0.61 1.36 -
  YoY % 0.00% 0.00% 0.00% -39.47% -37.70% -55.15% -
  Horiz. % 0.00% 11.03% 0.00% 16.91% 27.94% 44.85% 100.00%
NAPS 0.1200 0.1200 0.1300 0.1400 0.1800 0.1700 0.1600 -4.68%
  YoY % 0.00% -7.69% -7.14% -22.22% 5.88% 6.25% -
  Horiz. % 75.00% 75.00% 81.25% 87.50% 112.50% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 11.38 9.44 9.28 9.81 8.96 9.55 10.62 1.16%
  YoY % 20.55% 1.72% -5.40% 9.49% -6.18% -10.08% -
  Horiz. % 107.16% 88.89% 87.38% 92.37% 84.37% 89.92% 100.00%
EPS 0.15 -0.05 -0.13 0.04 1.12 1.08 1.79 -33.84%
  YoY % 400.00% 61.54% -425.00% -96.43% 3.70% -39.66% -
  Horiz. % 8.38% -2.79% -7.26% 2.23% 62.57% 60.34% 100.00%
DPS 0.00 0.15 0.00 0.23 0.38 0.61 1.36 -
  YoY % 0.00% 0.00% 0.00% -39.47% -37.70% -55.15% -
  Horiz. % 0.00% 11.03% 0.00% 16.91% 27.94% 44.85% 100.00%
NAPS 0.1196 0.1197 0.1298 0.1399 0.1807 0.1696 0.1597 -4.70%
  YoY % -0.08% -7.78% -7.22% -22.58% 6.54% 6.20% -
  Horiz. % 74.89% 74.95% 81.28% 87.60% 113.15% 106.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.1300 0.1300 0.1400 0.1400 0.1950 0.2200 0.1450 -
P/RPS 1.14 1.37 1.51 1.43 2.18 2.30 1.36 -2.90%
  YoY % -16.79% -9.27% 5.59% -34.40% -5.22% 69.12% -
  Horiz. % 83.82% 100.74% 111.03% 105.15% 160.29% 169.12% 100.00%
P/EPS 85.94 -243.19 -109.20 326.50 17.41 20.37 8.10 48.21%
  YoY % 135.34% -122.70% -133.45% 1,775.36% -14.53% 151.48% -
  Horiz. % 1,060.99% -3,002.35% -1,348.15% 4,030.86% 214.94% 251.48% 100.00%
EY 1.16 -0.41 -0.92 0.31 5.74 4.91 12.34 -32.56%
  YoY % 382.93% 55.43% -396.77% -94.60% 16.90% -60.21% -
  Horiz. % 9.40% -3.32% -7.46% 2.51% 46.52% 39.79% 100.00%
DY 0.00 1.15 0.00 1.64 1.95 2.77 9.38 -
  YoY % 0.00% 0.00% 0.00% -15.90% -29.60% -70.47% -
  Horiz. % 0.00% 12.26% 0.00% 17.48% 20.79% 29.53% 100.00%
P/NAPS 1.08 1.08 1.08 1.00 1.08 1.29 0.91 2.89%
  YoY % 0.00% 0.00% 8.00% -7.41% -16.28% 41.76% -
  Horiz. % 118.68% 118.68% 118.68% 109.89% 118.68% 141.76% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 07/11/18 20/11/17 21/11/16 23/11/15 24/11/14 15/11/13 -
Price 0.1200 0.1150 0.1300 0.1350 0.2050 0.2050 0.1750 -
P/RPS 1.05 1.22 1.40 1.38 2.30 2.14 1.64 -7.16%
  YoY % -13.93% -12.86% 1.45% -40.00% 7.48% 30.49% -
  Horiz. % 64.02% 74.39% 85.37% 84.15% 140.24% 130.49% 100.00%
P/EPS 79.33 -215.13 -101.40 314.84 18.30 18.98 9.78 41.73%
  YoY % 136.88% -112.16% -132.21% 1,620.44% -3.58% 94.07% -
  Horiz. % 811.15% -2,199.69% -1,036.81% 3,219.22% 187.12% 194.07% 100.00%
EY 1.26 -0.46 -0.99 0.32 5.46 5.27 10.23 -29.45%
  YoY % 373.91% 53.54% -409.38% -94.14% 3.61% -48.48% -
  Horiz. % 12.32% -4.50% -9.68% 3.13% 53.37% 51.52% 100.00%
DY 0.00 1.30 0.00 1.70 1.85 2.98 7.77 -
  YoY % 0.00% 0.00% 0.00% -8.11% -37.92% -61.65% -
  Horiz. % 0.00% 16.73% 0.00% 21.88% 23.81% 38.35% 100.00%
P/NAPS 1.00 0.96 1.00 0.96 1.14 1.21 1.09 -1.43%
  YoY % 4.17% -4.00% 4.17% -15.79% -5.79% 11.01% -
  Horiz. % 91.74% 88.07% 91.74% 88.07% 104.59% 111.01% 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
 
 

542  474  482  465 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTOUCHE 0.11+0.035 
 AT 0.105+0.005 
 XDL 0.065+0.005 
 KGROUP 0.120.00 
 NEXGRAM 0.065+0.005 
 XOX 0.245-0.02 
 MQTECH 0.24+0.02 
 K1 0.60+0.005 
 IRIS 0.37+0.04 
 MTOUCHE-WC 0.03+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers