Highlights

[PICORP] YoY Quarter Result on 2014-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     64.95%    YoY -     -35.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 18,532 21,703 20,718 21,490 22,154 24,713 21,761 -2.64%
  YoY % -14.61% 4.75% -3.59% -3.00% -10.35% 13.57% -
  Horiz. % 85.16% 99.73% 95.21% 98.75% 101.81% 113.57% 100.00%
PBT 990 4,772 6,681 5,746 7,051 6,562 5,764 -25.42%
  YoY % -79.25% -28.57% 16.27% -18.51% 7.45% 13.84% -
  Horiz. % 17.18% 82.79% 115.91% 99.69% 122.33% 113.84% 100.00%
Tax -773 -2,413 -2,293 -2,291 -1,629 -1,905 -1,980 -14.50%
  YoY % 67.97% -5.23% -0.09% -40.64% 14.49% 3.79% -
  Horiz. % 39.04% 121.87% 115.81% 115.71% 82.27% 96.21% 100.00%
NP 217 2,359 4,388 3,455 5,422 4,657 3,784 -37.87%
  YoY % -90.80% -46.24% 27.00% -36.28% 16.43% 23.07% -
  Horiz. % 5.73% 62.34% 115.96% 91.31% 143.29% 123.07% 100.00%
NP to SH -1,032 619 2,451 2,273 3,543 3,202 2,563 -
  YoY % -266.72% -74.75% 7.83% -35.85% 10.65% 24.93% -
  Horiz. % -40.27% 24.15% 95.63% 88.69% 138.24% 124.93% 100.00%
Tax Rate 78.08 % 50.57 % 34.32 % 39.87 % 23.10 % 29.03 % 34.35 % 14.65%
  YoY % 54.40% 47.35% -13.92% 72.60% -20.43% -15.49% -
  Horiz. % 227.31% 147.22% 99.91% 116.07% 67.25% 84.51% 100.00%
Total Cost 18,315 19,344 16,330 18,035 16,732 20,056 17,977 0.31%
  YoY % -5.32% 18.46% -9.45% 7.79% -16.57% 11.56% -
  Horiz. % 101.88% 107.60% 90.84% 100.32% 93.07% 111.56% 100.00%
Net Worth 85,381 96,288 119,237 110,402 111,538 104,555 92,005 -1.24%
  YoY % -11.33% -19.25% 8.00% -1.02% 6.68% 13.64% -
  Horiz. % 92.80% 104.66% 129.60% 120.00% 121.23% 113.64% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 1,581 2,517 - 8,923 - - -
  YoY % 0.00% -37.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 17.73% 28.21% 0.00% 100.00% - -
Div Payout % - % 255.56 % 102.70 % - % 251.85 % - % - % -
  YoY % 0.00% 148.84% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.47% 40.78% 0.00% 100.00% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 85,381 96,288 119,237 110,402 111,538 104,555 92,005 -1.24%
  YoY % -11.33% -19.25% 8.00% -1.02% 6.68% 13.64% -
  Horiz. % 92.80% 104.66% 129.60% 120.00% 121.23% 113.64% 100.00%
NOSH 656,780 687,777 662,432 649,428 656,111 653,469 657,179 -0.01%
  YoY % -4.51% 3.83% 2.00% -1.02% 0.40% -0.56% -
  Horiz. % 99.94% 104.66% 100.80% 98.82% 99.84% 99.44% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.17 % 10.87 % 21.18 % 16.08 % 24.47 % 18.84 % 17.39 % -36.20%
  YoY % -89.24% -48.68% 31.72% -34.29% 29.88% 8.34% -
  Horiz. % 6.73% 62.51% 121.79% 92.47% 140.71% 108.34% 100.00%
ROE -1.21 % 0.64 % 2.06 % 2.06 % 3.18 % 3.06 % 2.79 % -
  YoY % -289.06% -68.93% 0.00% -35.22% 3.92% 9.68% -
  Horiz. % -43.37% 22.94% 73.84% 73.84% 113.98% 109.68% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2.82 3.16 3.13 3.31 3.38 3.78 3.31 -2.63%
  YoY % -10.76% 0.96% -5.44% -2.07% -10.58% 14.20% -
  Horiz. % 85.20% 95.47% 94.56% 100.00% 102.11% 114.20% 100.00%
EPS -0.16 0.09 0.37 0.35 0.54 0.49 0.39 -
  YoY % -277.78% -75.68% 5.71% -35.19% 10.20% 25.64% -
  Horiz. % -41.03% 23.08% 94.87% 89.74% 138.46% 125.64% 100.00%
DPS 0.00 0.23 0.38 0.00 1.36 0.00 0.00 -
  YoY % 0.00% -39.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 16.91% 27.94% 0.00% 100.00% - -
NAPS 0.1300 0.1400 0.1800 0.1700 0.1700 0.1600 0.1400 -1.23%
  YoY % -7.14% -22.22% 5.88% 0.00% 6.25% 14.29% -
  Horiz. % 92.86% 100.00% 128.57% 121.43% 121.43% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2.82 3.30 3.15 3.27 3.37 3.76 3.31 -2.63%
  YoY % -14.55% 4.76% -3.67% -2.97% -10.37% 13.60% -
  Horiz. % 85.20% 99.70% 95.17% 98.79% 101.81% 113.60% 100.00%
EPS -0.16 0.09 0.37 0.35 0.54 0.49 0.39 -
  YoY % -277.78% -75.68% 5.71% -35.19% 10.20% 25.64% -
  Horiz. % -41.03% 23.08% 94.87% 89.74% 138.46% 125.64% 100.00%
DPS 0.00 0.24 0.38 0.00 1.36 0.00 0.00 -
  YoY % 0.00% -36.84% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 17.65% 27.94% 0.00% 100.00% - -
NAPS 0.1298 0.1463 0.1812 0.1678 0.1695 0.1589 0.1398 -1.23%
  YoY % -11.28% -19.26% 7.99% -1.00% 6.67% 13.66% -
  Horiz. % 92.85% 104.65% 129.61% 120.03% 121.24% 113.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.1700 0.1450 0.2250 0.2650 0.1400 0.1700 0.2300 -
P/RPS 6.02 4.60 7.19 8.01 4.15 4.50 6.95 -2.36%
  YoY % 30.87% -36.02% -10.24% 93.01% -7.78% -35.25% -
  Horiz. % 86.62% 66.19% 103.45% 115.25% 59.71% 64.75% 100.00%
P/EPS -108.19 161.11 60.81 75.71 25.93 34.69 58.97 -
  YoY % -167.15% 164.94% -19.68% 191.98% -25.25% -41.17% -
  Horiz. % -183.47% 273.21% 103.12% 128.39% 43.97% 58.83% 100.00%
EY -0.92 0.62 1.64 1.32 3.86 2.88 1.70 -
  YoY % -248.39% -62.20% 24.24% -65.80% 34.03% 69.41% -
  Horiz. % -54.12% 36.47% 96.47% 77.65% 227.06% 169.41% 100.00%
DY 0.00 1.59 1.69 0.00 9.71 0.00 0.00 -
  YoY % 0.00% -5.92% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 16.37% 17.40% 0.00% 100.00% - -
P/NAPS 1.31 1.04 1.25 1.56 0.82 1.06 1.64 -3.67%
  YoY % 25.96% -16.80% -19.87% 90.24% -22.64% -35.37% -
  Horiz. % 79.88% 63.41% 76.22% 95.12% 50.00% 64.63% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 21/08/17 22/08/16 24/08/15 26/08/14 30/08/13 30/08/12 18/08/11 -
Price 0.1400 0.1500 0.1950 0.2550 0.1400 0.1700 0.1700 -
P/RPS 4.96 4.75 6.23 7.71 4.15 4.50 5.13 -0.56%
  YoY % 4.42% -23.76% -19.20% 85.78% -7.78% -12.28% -
  Horiz. % 96.69% 92.59% 121.44% 150.29% 80.90% 87.72% 100.00%
P/EPS -89.10 166.67 52.70 72.86 25.93 34.69 43.59 -
  YoY % -153.46% 216.26% -27.67% 180.99% -25.25% -20.42% -
  Horiz. % -204.40% 382.36% 120.90% 167.15% 59.49% 79.58% 100.00%
EY -1.12 0.60 1.90 1.37 3.86 2.88 2.29 -
  YoY % -286.67% -68.42% 38.69% -64.51% 34.03% 25.76% -
  Horiz. % -48.91% 26.20% 82.97% 59.83% 168.56% 125.76% 100.00%
DY 0.00 1.53 1.95 0.00 9.71 0.00 0.00 -
  YoY % 0.00% -21.54% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 15.76% 20.08% 0.00% 100.00% - -
P/NAPS 1.08 1.07 1.08 1.50 0.82 1.06 1.21 -1.87%
  YoY % 0.93% -0.93% -28.00% 82.93% -22.64% -12.40% -
  Horiz. % 89.26% 88.43% 89.26% 123.97% 67.77% 87.60% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS