Highlights

[PICORP] YoY Quarter Result on 2017-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 21-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -158.14%    YoY -     -266.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 23,188 20,407 18,532 21,703 20,718 21,490 22,154 0.76%
  YoY % 13.63% 10.12% -14.61% 4.75% -3.59% -3.00% -
  Horiz. % 104.67% 92.11% 83.65% 97.96% 93.52% 97.00% 100.00%
PBT 3,326 3,252 990 4,772 6,681 5,746 7,051 -11.77%
  YoY % 2.28% 228.48% -79.25% -28.57% 16.27% -18.51% -
  Horiz. % 47.17% 46.12% 14.04% 67.68% 94.75% 81.49% 100.00%
Tax -1,151 -962 -773 -2,413 -2,293 -2,291 -1,629 -5.62%
  YoY % -19.65% -24.45% 67.97% -5.23% -0.09% -40.64% -
  Horiz. % 70.66% 59.05% 47.45% 148.13% 140.76% 140.64% 100.00%
NP 2,175 2,290 217 2,359 4,388 3,455 5,422 -14.12%
  YoY % -5.02% 955.30% -90.80% -46.24% 27.00% -36.28% -
  Horiz. % 40.11% 42.24% 4.00% 43.51% 80.93% 63.72% 100.00%
NP to SH 774 20 -1,032 619 2,451 2,273 3,543 -22.39%
  YoY % 3,770.00% 101.94% -266.72% -74.75% 7.83% -35.85% -
  Horiz. % 21.85% 0.56% -29.13% 17.47% 69.18% 64.15% 100.00%
Tax Rate 34.61 % 29.58 % 78.08 % 50.57 % 34.32 % 39.87 % 23.10 % 6.97%
  YoY % 17.00% -62.12% 54.40% 47.35% -13.92% 72.60% -
  Horiz. % 149.83% 128.05% 338.01% 218.92% 148.57% 172.60% 100.00%
Total Cost 21,013 18,117 18,315 19,344 16,330 18,035 16,732 3.87%
  YoY % 15.98% -1.08% -5.32% 18.46% -9.45% 7.79% -
  Horiz. % 125.59% 108.28% 109.46% 115.61% 97.60% 107.79% 100.00%
Net Worth 78,695 78,793 85,381 96,288 119,237 110,402 111,538 -5.64%
  YoY % -0.12% -7.72% -11.33% -19.25% 8.00% -1.02% -
  Horiz. % 70.55% 70.64% 76.55% 86.33% 106.90% 98.98% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - 984 - 1,581 2,517 - 8,923 -
  YoY % 0.00% 0.00% 0.00% -37.16% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 148.84% 0.00% 0.00% -
  Horiz. % 0.00% 1,955.36% 0.00% 101.47% 40.78% 0.00% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 78,695 78,793 85,381 96,288 119,237 110,402 111,538 -5.64%
  YoY % -0.12% -7.72% -11.33% -19.25% 8.00% -1.02% -
  Horiz. % 70.55% 70.64% 76.55% 86.33% 106.90% 98.98% 100.00%
NOSH 655,796 656,609 656,780 687,777 662,432 649,428 656,111 -0.01%
  YoY % -0.12% -0.03% -4.51% 3.83% 2.00% -1.02% -
  Horiz. % 99.95% 100.08% 100.10% 104.83% 100.96% 98.98% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 9.38 % 11.22 % 1.17 % 10.87 % 21.18 % 16.08 % 24.47 % -14.76%
  YoY % -16.40% 858.97% -89.24% -48.68% 31.72% -34.29% -
  Horiz. % 38.33% 45.85% 4.78% 44.42% 86.55% 65.71% 100.00%
ROE 0.98 % 0.03 % -1.21 % 0.64 % 2.06 % 2.06 % 3.18 % -17.81%
  YoY % 3,166.67% 102.48% -289.06% -68.93% 0.00% -35.22% -
  Horiz. % 30.82% 0.94% -38.05% 20.13% 64.78% 64.78% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3.54 3.11 2.82 3.16 3.13 3.31 3.38 0.77%
  YoY % 13.83% 10.28% -10.76% 0.96% -5.44% -2.07% -
  Horiz. % 104.73% 92.01% 83.43% 93.49% 92.60% 97.93% 100.00%
EPS 0.12 0.00 -0.16 0.09 0.37 0.35 0.54 -22.16%
  YoY % 0.00% 0.00% -277.78% -75.68% 5.71% -35.19% -
  Horiz. % 22.22% 0.00% -29.63% 16.67% 68.52% 64.81% 100.00%
DPS 0.00 0.15 0.00 0.23 0.38 0.00 1.36 -
  YoY % 0.00% 0.00% 0.00% -39.47% 0.00% 0.00% -
  Horiz. % 0.00% 11.03% 0.00% 16.91% 27.94% 0.00% 100.00%
NAPS 0.1200 0.1200 0.1300 0.1400 0.1800 0.1700 0.1700 -5.64%
  YoY % 0.00% -7.69% -7.14% -22.22% 5.88% 0.00% -
  Horiz. % 70.59% 70.59% 76.47% 82.35% 105.88% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3.52 3.10 2.82 3.30 3.15 3.27 3.37 0.73%
  YoY % 13.55% 9.93% -14.55% 4.76% -3.67% -2.97% -
  Horiz. % 104.45% 91.99% 83.68% 97.92% 93.47% 97.03% 100.00%
EPS 0.12 0.00 -0.16 0.09 0.37 0.35 0.54 -22.16%
  YoY % 0.00% 0.00% -277.78% -75.68% 5.71% -35.19% -
  Horiz. % 22.22% 0.00% -29.63% 16.67% 68.52% 64.81% 100.00%
DPS 0.00 0.15 0.00 0.24 0.38 0.00 1.36 -
  YoY % 0.00% 0.00% 0.00% -36.84% 0.00% 0.00% -
  Horiz. % 0.00% 11.03% 0.00% 17.65% 27.94% 0.00% 100.00%
NAPS 0.1196 0.1197 0.1298 0.1463 0.1812 0.1678 0.1695 -5.64%
  YoY % -0.08% -7.78% -11.28% -19.26% 7.99% -1.00% -
  Horiz. % 70.56% 70.62% 76.58% 86.31% 106.90% 99.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.1350 0.1350 0.1700 0.1450 0.2250 0.2650 0.1400 -
P/RPS 3.82 4.34 6.02 4.60 7.19 8.01 4.15 -1.37%
  YoY % -11.98% -27.91% 30.87% -36.02% -10.24% 93.01% -
  Horiz. % 92.05% 104.58% 145.06% 110.84% 173.25% 193.01% 100.00%
P/EPS 114.38 4,432.11 -108.19 161.11 60.81 75.71 25.93 28.05%
  YoY % -97.42% 4,196.60% -167.15% 164.94% -19.68% 191.98% -
  Horiz. % 441.11% 17,092.60% -417.24% 621.33% 234.52% 291.98% 100.00%
EY 0.87 0.02 -0.92 0.62 1.64 1.32 3.86 -21.98%
  YoY % 4,250.00% 102.17% -248.39% -62.20% 24.24% -65.80% -
  Horiz. % 22.54% 0.52% -23.83% 16.06% 42.49% 34.20% 100.00%
DY 0.00 1.11 0.00 1.59 1.69 0.00 9.71 -
  YoY % 0.00% 0.00% 0.00% -5.92% 0.00% 0.00% -
  Horiz. % 0.00% 11.43% 0.00% 16.37% 17.40% 0.00% 100.00%
P/NAPS 1.13 1.13 1.31 1.04 1.25 1.56 0.82 5.49%
  YoY % 0.00% -13.74% 25.96% -16.80% -19.87% 90.24% -
  Horiz. % 137.80% 137.80% 159.76% 126.83% 152.44% 190.24% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 20/08/19 30/08/18 21/08/17 22/08/16 24/08/15 26/08/14 30/08/13 -
Price 0.1200 0.1300 0.1400 0.1500 0.1950 0.2550 0.1400 -
P/RPS 3.39 4.18 4.96 4.75 6.23 7.71 4.15 -3.31%
  YoY % -18.90% -15.73% 4.42% -23.76% -19.20% 85.78% -
  Horiz. % 81.69% 100.72% 119.52% 114.46% 150.12% 185.78% 100.00%
P/EPS 101.67 4,267.96 -89.10 166.67 52.70 72.86 25.93 25.56%
  YoY % -97.62% 4,890.08% -153.46% 216.26% -27.67% 180.99% -
  Horiz. % 392.09% 16,459.54% -343.62% 642.77% 203.24% 280.99% 100.00%
EY 0.98 0.02 -1.12 0.60 1.90 1.37 3.86 -20.42%
  YoY % 4,800.00% 101.79% -286.67% -68.42% 38.69% -64.51% -
  Horiz. % 25.39% 0.52% -29.02% 15.54% 49.22% 35.49% 100.00%
DY 0.00 1.15 0.00 1.53 1.95 0.00 9.71 -
  YoY % 0.00% 0.00% 0.00% -21.54% 0.00% 0.00% -
  Horiz. % 0.00% 11.84% 0.00% 15.76% 20.08% 0.00% 100.00%
P/NAPS 1.00 1.08 1.08 1.07 1.08 1.50 0.82 3.36%
  YoY % -7.41% 0.00% 0.93% -0.93% -28.00% 82.93% -
  Horiz. % 121.95% 131.71% 131.71% 130.49% 131.71% 182.93% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers