Highlights

[PICORP] YoY Quarter Result on 2016-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 22-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     122.14%    YoY -     -74.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 20,407 18,532 21,703 20,718 21,490 22,154 24,713 -3.14%
  YoY % 10.12% -14.61% 4.75% -3.59% -3.00% -10.35% -
  Horiz. % 82.58% 74.99% 87.82% 83.83% 86.96% 89.65% 100.00%
PBT 3,252 990 4,772 6,681 5,746 7,051 6,562 -11.04%
  YoY % 228.48% -79.25% -28.57% 16.27% -18.51% 7.45% -
  Horiz. % 49.56% 15.09% 72.72% 101.81% 87.56% 107.45% 100.00%
Tax -962 -773 -2,413 -2,293 -2,291 -1,629 -1,905 -10.76%
  YoY % -24.45% 67.97% -5.23% -0.09% -40.64% 14.49% -
  Horiz. % 50.50% 40.58% 126.67% 120.37% 120.26% 85.51% 100.00%
NP 2,290 217 2,359 4,388 3,455 5,422 4,657 -11.15%
  YoY % 955.30% -90.80% -46.24% 27.00% -36.28% 16.43% -
  Horiz. % 49.17% 4.66% 50.65% 94.22% 74.19% 116.43% 100.00%
NP to SH 20 -1,032 619 2,451 2,273 3,543 3,202 -57.07%
  YoY % 101.94% -266.72% -74.75% 7.83% -35.85% 10.65% -
  Horiz. % 0.62% -32.23% 19.33% 76.55% 70.99% 110.65% 100.00%
Tax Rate 29.58 % 78.08 % 50.57 % 34.32 % 39.87 % 23.10 % 29.03 % 0.31%
  YoY % -62.12% 54.40% 47.35% -13.92% 72.60% -20.43% -
  Horiz. % 101.89% 268.96% 174.20% 118.22% 137.34% 79.57% 100.00%
Total Cost 18,117 18,315 19,344 16,330 18,035 16,732 20,056 -1.68%
  YoY % -1.08% -5.32% 18.46% -9.45% 7.79% -16.57% -
  Horiz. % 90.33% 91.32% 96.45% 81.42% 89.92% 83.43% 100.00%
Net Worth 78,793 85,381 96,288 119,237 110,402 111,538 104,555 -4.60%
  YoY % -7.72% -11.33% -19.25% 8.00% -1.02% 6.68% -
  Horiz. % 75.36% 81.66% 92.09% 114.04% 105.59% 106.68% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 984 - 1,581 2,517 - 8,923 - -
  YoY % 0.00% 0.00% -37.16% 0.00% 0.00% 0.00% -
  Horiz. % 11.04% 0.00% 17.73% 28.21% 0.00% 100.00% -
Div Payout % 4,924.57 % - % 255.56 % 102.70 % - % 251.85 % - % -
  YoY % 0.00% 0.00% 148.84% 0.00% 0.00% 0.00% -
  Horiz. % 1,955.36% 0.00% 101.47% 40.78% 0.00% 100.00% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 78,793 85,381 96,288 119,237 110,402 111,538 104,555 -4.60%
  YoY % -7.72% -11.33% -19.25% 8.00% -1.02% 6.68% -
  Horiz. % 75.36% 81.66% 92.09% 114.04% 105.59% 106.68% 100.00%
NOSH 656,609 656,780 687,777 662,432 649,428 656,111 653,469 0.08%
  YoY % -0.03% -4.51% 3.83% 2.00% -1.02% 0.40% -
  Horiz. % 100.48% 100.51% 105.25% 101.37% 99.38% 100.40% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 11.22 % 1.17 % 10.87 % 21.18 % 16.08 % 24.47 % 18.84 % -8.27%
  YoY % 858.97% -89.24% -48.68% 31.72% -34.29% 29.88% -
  Horiz. % 59.55% 6.21% 57.70% 112.42% 85.35% 129.88% 100.00%
ROE 0.03 % -1.21 % 0.64 % 2.06 % 2.06 % 3.18 % 3.06 % -53.72%
  YoY % 102.48% -289.06% -68.93% 0.00% -35.22% 3.92% -
  Horiz. % 0.98% -39.54% 20.92% 67.32% 67.32% 103.92% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.11 2.82 3.16 3.13 3.31 3.38 3.78 -3.20%
  YoY % 10.28% -10.76% 0.96% -5.44% -2.07% -10.58% -
  Horiz. % 82.28% 74.60% 83.60% 82.80% 87.57% 89.42% 100.00%
EPS 0.00 -0.16 0.09 0.37 0.35 0.54 0.49 -
  YoY % 0.00% -277.78% -75.68% 5.71% -35.19% 10.20% -
  Horiz. % 0.00% -32.65% 18.37% 75.51% 71.43% 110.20% 100.00%
DPS 0.15 0.00 0.23 0.38 0.00 1.36 0.00 -
  YoY % 0.00% 0.00% -39.47% 0.00% 0.00% 0.00% -
  Horiz. % 11.03% 0.00% 16.91% 27.94% 0.00% 100.00% -
NAPS 0.1200 0.1300 0.1400 0.1800 0.1700 0.1700 0.1600 -4.68%
  YoY % -7.69% -7.14% -22.22% 5.88% 0.00% 6.25% -
  Horiz. % 75.00% 81.25% 87.50% 112.50% 106.25% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,166
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.10 2.82 3.30 3.15 3.27 3.37 3.76 -3.16%
  YoY % 9.93% -14.55% 4.76% -3.67% -2.97% -10.37% -
  Horiz. % 82.45% 75.00% 87.77% 83.78% 86.97% 89.63% 100.00%
EPS 0.00 -0.16 0.09 0.37 0.35 0.54 0.49 -
  YoY % 0.00% -277.78% -75.68% 5.71% -35.19% 10.20% -
  Horiz. % 0.00% -32.65% 18.37% 75.51% 71.43% 110.20% 100.00%
DPS 0.15 0.00 0.24 0.38 0.00 1.36 0.00 -
  YoY % 0.00% 0.00% -36.84% 0.00% 0.00% 0.00% -
  Horiz. % 11.03% 0.00% 17.65% 27.94% 0.00% 100.00% -
NAPS 0.1197 0.1298 0.1463 0.1812 0.1678 0.1695 0.1589 -4.61%
  YoY % -7.78% -11.28% -19.26% 7.99% -1.00% 6.67% -
  Horiz. % 75.33% 81.69% 92.07% 114.03% 105.60% 106.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.1350 0.1700 0.1450 0.2250 0.2650 0.1400 0.1700 -
P/RPS 4.34 6.02 4.60 7.19 8.01 4.15 4.50 -0.60%
  YoY % -27.91% 30.87% -36.02% -10.24% 93.01% -7.78% -
  Horiz. % 96.44% 133.78% 102.22% 159.78% 178.00% 92.22% 100.00%
P/EPS 4,432.11 -108.19 161.11 60.81 75.71 25.93 34.69 124.34%
  YoY % 4,196.60% -167.15% 164.94% -19.68% 191.98% -25.25% -
  Horiz. % 12,776.33% -311.88% 464.43% 175.30% 218.25% 74.75% 100.00%
EY 0.02 -0.92 0.62 1.64 1.32 3.86 2.88 -56.30%
  YoY % 102.17% -248.39% -62.20% 24.24% -65.80% 34.03% -
  Horiz. % 0.69% -31.94% 21.53% 56.94% 45.83% 134.03% 100.00%
DY 1.11 0.00 1.59 1.69 0.00 9.71 0.00 -
  YoY % 0.00% 0.00% -5.92% 0.00% 0.00% 0.00% -
  Horiz. % 11.43% 0.00% 16.37% 17.40% 0.00% 100.00% -
P/NAPS 1.13 1.31 1.04 1.25 1.56 0.82 1.06 1.07%
  YoY % -13.74% 25.96% -16.80% -19.87% 90.24% -22.64% -
  Horiz. % 106.60% 123.58% 98.11% 117.92% 147.17% 77.36% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 21/08/17 22/08/16 24/08/15 26/08/14 30/08/13 30/08/12 -
Price 0.1300 0.1400 0.1500 0.1950 0.2550 0.1400 0.1700 -
P/RPS 4.18 4.96 4.75 6.23 7.71 4.15 4.50 -1.22%
  YoY % -15.73% 4.42% -23.76% -19.20% 85.78% -7.78% -
  Horiz. % 92.89% 110.22% 105.56% 138.44% 171.33% 92.22% 100.00%
P/EPS 4,267.96 -89.10 166.67 52.70 72.86 25.93 34.69 122.93%
  YoY % 4,890.08% -153.46% 216.26% -27.67% 180.99% -25.25% -
  Horiz. % 12,303.14% -256.85% 480.46% 151.92% 210.03% 74.75% 100.00%
EY 0.02 -1.12 0.60 1.90 1.37 3.86 2.88 -56.30%
  YoY % 101.79% -286.67% -68.42% 38.69% -64.51% 34.03% -
  Horiz. % 0.69% -38.89% 20.83% 65.97% 47.57% 134.03% 100.00%
DY 1.15 0.00 1.53 1.95 0.00 9.71 0.00 -
  YoY % 0.00% 0.00% -21.54% 0.00% 0.00% 0.00% -
  Horiz. % 11.84% 0.00% 15.76% 20.08% 0.00% 100.00% -
P/NAPS 1.08 1.08 1.07 1.08 1.50 0.82 1.06 0.31%
  YoY % 0.00% 0.93% -0.93% -28.00% 82.93% -22.64% -
  Horiz. % 101.89% 101.89% 100.94% 101.89% 141.51% 77.36% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. The Bonuses of Airasia Windfall Profit
3. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
8. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers