Highlights

[PICORP] YoY Quarter Result on 2017-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 20-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -53.59%    YoY -     -164.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 26,148 19,470 18,726 22,795 18,341 21,535 24,613 1.01%
  YoY % 34.30% 3.97% -17.85% 24.28% -14.83% -12.51% -
  Horiz. % 106.24% 79.10% 76.08% 92.61% 74.52% 87.49% 100.00%
PBT 2,843 1,778 237 5,460 4,240 6,872 7,263 -14.47%
  YoY % 59.90% 650.21% -95.66% 28.77% -38.30% -5.38% -
  Horiz. % 39.14% 24.48% 3.26% 75.18% 58.38% 94.62% 100.00%
Tax -1,873 -1,088 -511 -1,884 -3,227 -1,404 -2,278 -3.21%
  YoY % -72.15% -112.92% 72.88% 41.62% -129.84% 38.37% -
  Horiz. % 82.22% 47.76% 22.43% 82.70% 141.66% 61.63% 100.00%
NP 970 690 -274 3,576 1,013 5,468 4,985 -23.87%
  YoY % 40.58% 351.82% -107.66% 253.01% -81.47% 9.69% -
  Horiz. % 19.46% 13.84% -5.50% 71.74% 20.32% 109.69% 100.00%
NP to SH -201 -791 -1,585 2,459 -476 4,302 3,331 -
  YoY % 74.59% 50.09% -164.46% 616.60% -111.06% 29.15% -
  Horiz. % -6.03% -23.75% -47.58% 73.82% -14.29% 129.15% 100.00%
Tax Rate 65.88 % 61.19 % 215.61 % 34.51 % 76.11 % 20.43 % 31.36 % 13.16%
  YoY % 7.66% -71.62% 524.78% -54.66% 272.54% -34.85% -
  Horiz. % 210.08% 195.12% 687.53% 110.04% 242.70% 65.15% 100.00%
Total Cost 25,178 18,780 19,000 19,219 17,328 16,067 19,628 4.24%
  YoY % 34.07% -1.16% -1.14% 10.91% 7.85% -18.14% -
  Horiz. % 128.28% 95.68% 96.80% 97.92% 88.28% 81.86% 100.00%
Net Worth 78,695 78,793 85,381 92,074 0 112,513 104,501 -4.61%
  YoY % -0.12% -7.72% -7.27% 0.00% 0.00% 7.67% -
  Horiz. % 75.31% 75.40% 81.70% 88.11% 0.00% 107.67% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - 4,037 3,918 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 3.02% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 103.02% 100.00%
Div Payout % - % - % - % - % - % 93.85 % 117.65 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -20.23% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 79.77% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 78,695 78,793 85,381 92,074 0 112,513 104,501 -4.61%
  YoY % -0.12% -7.72% -7.27% 0.00% 0.00% 7.67% -
  Horiz. % 75.31% 75.40% 81.70% 88.11% 0.00% 107.67% 100.00%
NOSH 655,796 656,609 656,780 657,673 647,500 661,846 653,137 0.07%
  YoY % -0.12% -0.03% -0.14% 1.57% -2.17% 1.33% -
  Horiz. % 100.41% 100.53% 100.56% 100.69% 99.14% 101.33% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 3.71 % 3.54 % -1.46 % 15.69 % 5.52 % 25.39 % 20.25 % -24.63%
  YoY % 4.80% 342.47% -109.31% 184.24% -78.26% 25.38% -
  Horiz. % 18.32% 17.48% -7.21% 77.48% 27.26% 125.38% 100.00%
ROE -0.26 % -1.00 % -1.86 % 2.67 % - % 3.82 % 3.19 % -
  YoY % 74.00% 46.24% -169.66% 0.00% 0.00% 19.75% -
  Horiz. % -8.15% -31.35% -58.31% 83.70% 0.00% 119.75% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 3.99 2.97 2.85 3.47 2.83 3.25 3.77 0.95%
  YoY % 34.34% 4.21% -17.87% 22.61% -12.92% -13.79% -
  Horiz. % 105.84% 78.78% 75.60% 92.04% 75.07% 86.21% 100.00%
EPS -0.03 -0.12 -0.24 0.37 -0.07 0.65 0.51 -
  YoY % 75.00% 50.00% -164.86% 628.57% -110.77% 27.45% -
  Horiz. % -5.88% -23.53% -47.06% 72.55% -13.73% 127.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.61 0.60 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 101.67% 100.00%
NAPS 0.1200 0.1200 0.1300 0.1400 0.0000 0.1700 0.1600 -4.68%
  YoY % 0.00% -7.69% -7.14% 0.00% 0.00% 6.25% -
  Horiz. % 75.00% 75.00% 81.25% 87.50% 0.00% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 3.97 2.96 2.85 3.46 2.79 3.27 3.74 1.00%
  YoY % 34.12% 3.86% -17.63% 24.01% -14.68% -12.57% -
  Horiz. % 106.15% 79.14% 76.20% 92.51% 74.60% 87.43% 100.00%
EPS -0.03 -0.12 -0.24 0.37 -0.07 0.65 0.51 -
  YoY % 75.00% 50.00% -164.86% 628.57% -110.77% 27.45% -
  Horiz. % -5.88% -23.53% -47.06% 72.55% -13.73% 127.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.61 0.60 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 101.67% 100.00%
NAPS 0.1196 0.1197 0.1298 0.1399 0.0000 0.1710 0.1588 -4.61%
  YoY % -0.08% -7.78% -7.22% 0.00% 0.00% 7.68% -
  Horiz. % 75.31% 75.38% 81.74% 88.10% 0.00% 107.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.1300 0.1300 0.1400 0.1400 0.1950 0.2200 0.1450 -
P/RPS 3.26 4.38 4.91 4.04 6.88 6.76 3.85 -2.73%
  YoY % -25.57% -10.79% 21.53% -41.28% 1.78% 75.58% -
  Horiz. % 84.68% 113.77% 127.53% 104.94% 178.70% 175.58% 100.00%
P/EPS -424.15 -107.91 -58.01 37.44 -265.26 33.85 28.43 -
  YoY % -293.06% -86.02% -254.94% 114.11% -883.63% 19.06% -
  Horiz. % -1,491.91% -379.56% -204.05% 131.69% -933.03% 119.06% 100.00%
EY -0.24 -0.93 -1.72 2.67 -0.38 2.95 3.52 -
  YoY % 74.19% 45.93% -164.42% 802.63% -112.88% -16.19% -
  Horiz. % -6.82% -26.42% -48.86% 75.85% -10.80% 83.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.77 4.14 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.09% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 66.91% 100.00%
P/NAPS 1.08 1.08 1.08 1.00 0.00 1.29 0.91 2.89%
  YoY % 0.00% 0.00% 8.00% 0.00% 0.00% 41.76% -
  Horiz. % 118.68% 118.68% 118.68% 109.89% 0.00% 141.76% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 07/11/18 20/11/17 21/11/16 23/11/15 24/11/14 15/11/13 -
Price 0.1200 0.1150 0.1300 0.1350 0.2050 0.2050 0.1750 -
P/RPS 3.01 3.88 4.56 3.89 7.24 6.30 4.64 -6.96%
  YoY % -22.42% -14.91% 17.22% -46.27% 14.92% 35.78% -
  Horiz. % 64.87% 83.62% 98.28% 83.84% 156.03% 135.78% 100.00%
P/EPS -391.52 -95.46 -53.87 36.11 -278.86 31.54 34.31 -
  YoY % -310.14% -77.20% -249.18% 112.95% -984.15% -8.07% -
  Horiz. % -1,141.12% -278.23% -157.01% 105.25% -812.77% 91.93% 100.00%
EY -0.26 -1.05 -1.86 2.77 -0.36 3.17 2.91 -
  YoY % 75.24% 43.55% -167.15% 869.44% -111.36% 8.93% -
  Horiz. % -8.93% -36.08% -63.92% 95.19% -12.37% 108.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.98 3.43 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -13.12% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 86.88% 100.00%
P/NAPS 1.00 0.96 1.00 0.96 0.00 1.21 1.09 -1.43%
  YoY % 4.17% -4.00% 4.17% 0.00% 0.00% 11.01% -
  Horiz. % 91.74% 88.07% 91.74% 88.07% 0.00% 111.01% 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.
 


 

715  145  458  974 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 XDL 0.1650.00 
 MTOUCHE 0.160.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 
Partners & Brokers