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.
 


 

215  306  544  1194 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.285-0.12 
 EKOVEST 0.825-0.02 
 DRBHCOM 2.57-0.38 
 HSI-H6P 0.265+0.095 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 IWCITY 0.93-0.02 
 KNM 0.35-0.015 
 IRIS 0.160.00 
 MNC 0.080.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers