Highlights

[PICORP] YoY Cumulative Quarter Result on 2017-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     218.41%    YoY -     113.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 99,505 87,465 83,876 87,402 80,529 83,989 96,807 0.46%
  YoY % 13.77% 4.28% -4.03% 8.53% -4.12% -13.24% -
  Horiz. % 102.79% 90.35% 86.64% 90.28% 83.19% 86.76% 100.00%
PBT 15,112 12,815 12,841 6,287 13,888 22,360 32,926 -12.17%
  YoY % 17.92% -0.20% 104.25% -54.73% -37.89% -32.09% -
  Horiz. % 45.90% 38.92% 39.00% 19.09% 42.18% 67.91% 100.00%
Tax -7,463 -5,655 -5,342 -8,460 -15,728 -8,369 -9,162 -3.36%
  YoY % -31.97% -5.86% 36.86% 46.21% -87.93% 8.66% -
  Horiz. % 81.46% 61.72% 58.31% 92.34% 171.67% 91.34% 100.00%
NP 7,649 7,160 7,499 -2,173 -1,840 13,991 23,764 -17.21%
  YoY % 6.83% -4.52% 445.10% -18.10% -113.15% -41.13% -
  Horiz. % 32.19% 30.13% 31.56% -9.14% -7.74% 58.87% 100.00%
NP to SH 1,934 448 997 -7,406 -2,303 8,445 15,846 -29.56%
  YoY % 331.70% -55.07% 113.46% -221.58% -127.27% -46.71% -
  Horiz. % 12.20% 2.83% 6.29% -46.74% -14.53% 53.29% 100.00%
Tax Rate 49.38 % 44.13 % 41.60 % 134.56 % 113.25 % 37.43 % 27.83 % 10.02%
  YoY % 11.90% 6.08% -69.08% 18.82% 202.56% 34.50% -
  Horiz. % 177.43% 158.57% 149.48% 483.51% 406.93% 134.50% 100.00%
Total Cost 91,856 80,305 76,377 89,575 82,369 69,998 73,043 3.89%
  YoY % 14.38% 5.14% -14.73% 8.75% 17.67% -4.17% -
  Horiz. % 125.76% 109.94% 104.56% 122.63% 112.77% 95.83% 100.00%
Net Worth 78,675 78,743 85,370 85,381 98,700 112,151 112,011 -5.72%
  YoY % -0.09% -7.76% -0.01% -13.49% -11.99% 0.13% -
  Horiz. % 70.24% 70.30% 76.22% 76.23% 88.12% 100.13% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 3,605 3,280 3,283 5,516 4,013 8,312 8,960 -14.07%
  YoY % 9.91% -0.08% -40.48% 37.45% -51.71% -7.24% -
  Horiz. % 40.24% 36.61% 36.64% 61.57% 44.79% 92.76% 100.00%
Div Payout % 186.45 % 732.36 % 329.34 % - % - % 98.43 % 56.55 % 21.99%
  YoY % -74.54% 122.37% 0.00% 0.00% 0.00% 74.06% -
  Horiz. % 329.71% 1,295.07% 582.39% 0.00% 0.00% 174.06% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 78,675 78,743 85,370 85,381 98,700 112,151 112,011 -5.72%
  YoY % -0.09% -7.76% -0.01% -13.49% -11.99% 0.13% -
  Horiz. % 70.24% 70.30% 76.22% 76.23% 88.12% 100.13% 100.00%
NOSH 655,631 656,196 656,699 656,780 658,000 659,714 658,888 -0.08%
  YoY % -0.09% -0.08% -0.01% -0.19% -0.26% 0.13% -
  Horiz. % 99.51% 99.59% 99.67% 99.68% 99.87% 100.13% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 7.69 % 8.19 % 8.94 % -2.49 % -2.28 % 16.66 % 24.55 % -17.58%
  YoY % -6.11% -8.39% 459.04% -9.21% -113.69% -32.14% -
  Horiz. % 31.32% 33.36% 36.42% -10.14% -9.29% 67.86% 100.00%
ROE 2.46 % 0.57 % 1.17 % -8.67 % -2.33 % 7.53 % 14.15 % -25.28%
  YoY % 331.58% -51.28% 113.49% -272.10% -130.94% -46.78% -
  Horiz. % 17.39% 4.03% 8.27% -61.27% -16.47% 53.22% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 15.18 13.33 12.77 13.31 12.24 12.73 14.69 0.55%
  YoY % 13.88% 4.39% -4.06% 8.74% -3.85% -13.34% -
  Horiz. % 103.34% 90.74% 86.93% 90.61% 83.32% 86.66% 100.00%
EPS 0.29 0.12 0.15 -0.33 -0.35 1.28 2.41 -29.73%
  YoY % 141.67% -20.00% 145.45% 5.71% -127.34% -46.89% -
  Horiz. % 12.03% 4.98% 6.22% -13.69% -14.52% 53.11% 100.00%
DPS 0.55 0.50 0.50 0.84 0.61 1.26 1.36 -14.00%
  YoY % 10.00% 0.00% -40.48% 37.70% -51.59% -7.35% -
  Horiz. % 40.44% 36.76% 36.76% 61.76% 44.85% 92.65% 100.00%
NAPS 0.1200 0.1200 0.1300 0.1300 0.1500 0.1700 0.1700 -5.64%
  YoY % 0.00% -7.69% 0.00% -13.33% -11.76% 0.00% -
  Horiz. % 70.59% 70.59% 76.47% 76.47% 88.24% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 15.12 13.29 12.75 13.28 12.24 12.76 14.71 0.46%
  YoY % 13.77% 4.24% -3.99% 8.50% -4.08% -13.26% -
  Horiz. % 102.79% 90.35% 86.68% 90.28% 83.21% 86.74% 100.00%
EPS 0.29 0.07 0.15 -1.13 -0.35 1.28 2.41 -29.73%
  YoY % 314.29% -53.33% 113.27% -222.86% -127.34% -46.89% -
  Horiz. % 12.03% 2.90% 6.22% -46.89% -14.52% 53.11% 100.00%
DPS 0.55 0.50 0.50 0.84 0.61 1.26 1.36 -14.00%
  YoY % 10.00% 0.00% -40.48% 37.70% -51.59% -7.35% -
  Horiz. % 40.44% 36.76% 36.76% 61.76% 44.85% 92.65% 100.00%
NAPS 0.1196 0.1197 0.1297 0.1298 0.1500 0.1704 0.1702 -5.71%
  YoY % -0.08% -7.71% -0.08% -13.47% -11.97% 0.12% -
  Horiz. % 70.27% 70.33% 76.20% 76.26% 88.13% 100.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.1200 0.1200 0.1300 0.1400 0.1900 0.2050 0.1700 -
P/RPS 0.79 0.90 1.02 1.05 1.55 1.61 1.16 -6.20%
  YoY % -12.22% -11.76% -2.86% -32.26% -3.73% 38.79% -
  Horiz. % 68.10% 77.59% 87.93% 90.52% 133.62% 138.79% 100.00%
P/EPS 40.68 175.77 85.63 -12.42 -54.29 16.01 7.07 33.85%
  YoY % -76.86% 105.27% 789.45% 77.12% -439.10% 126.45% -
  Horiz. % 575.39% 2,486.14% 1,211.17% -175.67% -767.89% 226.45% 100.00%
EY 2.46 0.57 1.17 -8.05 -1.84 6.24 14.15 -25.28%
  YoY % 331.58% -51.28% 114.53% -337.50% -129.49% -55.90% -
  Horiz. % 17.39% 4.03% 8.27% -56.89% -13.00% 44.10% 100.00%
DY 4.58 4.17 3.85 6.00 3.21 6.15 8.00 -8.87%
  YoY % 9.83% 8.31% -35.83% 86.92% -47.80% -23.12% -
  Horiz. % 57.25% 52.12% 48.12% 75.00% 40.12% 76.88% 100.00%
P/NAPS 1.00 1.00 1.00 1.08 1.27 1.21 1.00 -
  YoY % 0.00% 0.00% -7.41% -14.96% 4.96% 21.00% -
  Horiz. % 100.00% 100.00% 100.00% 108.00% 127.00% 121.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 27/02/18 02/03/17 29/02/16 27/02/15 28/02/14 -
Price 0.1150 0.1300 0.1200 0.1700 0.1800 0.2100 0.2150 -
P/RPS 0.76 0.98 0.94 1.28 1.47 1.65 1.46 -10.31%
  YoY % -22.45% 4.26% -26.56% -12.93% -10.91% 13.01% -
  Horiz. % 52.05% 67.12% 64.38% 87.67% 100.68% 113.01% 100.00%
P/EPS 38.99 190.41 79.04 -15.08 -51.43 16.40 8.94 27.81%
  YoY % -79.52% 140.90% 624.14% 70.68% -413.60% 83.45% -
  Horiz. % 436.13% 2,129.87% 884.12% -168.68% -575.28% 183.45% 100.00%
EY 2.57 0.53 1.27 -6.63 -1.94 6.10 11.19 -21.74%
  YoY % 384.91% -58.27% 119.16% -241.75% -131.80% -45.49% -
  Horiz. % 22.97% 4.74% 11.35% -59.25% -17.34% 54.51% 100.00%
DY 4.78 3.85 4.17 4.94 3.39 6.00 6.33 -4.57%
  YoY % 24.16% -7.67% -15.59% 45.72% -43.50% -5.21% -
  Horiz. % 75.51% 60.82% 65.88% 78.04% 53.55% 94.79% 100.00%
P/NAPS 0.96 1.08 0.92 1.31 1.20 1.24 1.26 -4.43%
  YoY % -11.11% 17.39% -29.77% 9.17% -3.23% -1.59% -
  Horiz. % 76.19% 85.71% 73.02% 103.97% 95.24% 98.41% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

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

TOP ARTICLES

1. Are Glove Stocks still a Good Buy? Supermax as a Case Study Just for Sharing
2. Supermax: Investors must be more observant - Koon Yew Yin Koon Yew Yin's Blog
3. [5 JULY UPDATED] Analyst Briefing Report from Supermax Corporation Berhad - GLOVE IS GOLD Analyst Briefing Report from Supermax Corporation Berhad
4. WILL THIS COUNTER BENEFITS FROM THE CURRENT TECH RUN-UP & COVID-19 PANDEMIC? !!! Bursa Master
5. One Month Since our BIG Call to buy BIG 4 SUPERMX, TOPGLOV, KOSSAN, HARTA... A Performance Review by The Pelham Blue Fund The Pelham Blue Fund
6. CIMB raised HARTA target price to RM20 gloveharicut
7. Tan Sri Lim tells CNA's Melissa Goh that 2020 is going to be a record year for TOPGLOV gloveharicut
8. Daily technical highlights – (ARBB, SERBA) Kenanga Research & Investment
Partners & Brokers