Highlights

[PICORP] YoY Quarter Result on 2017-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     216.03%    YoY -     123.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 22,822 22,853 21,548 21,153 26,941 23,736 22,872 -0.04%
  YoY % -0.14% 6.06% 1.87% -21.48% 13.50% 3.78% -
  Horiz. % 99.78% 99.92% 94.21% 92.48% 117.79% 103.78% 100.00%
PBT 5,085 -3,994 -2,795 5,950 9,474 4,595 3,267 7.65%
  YoY % 227.32% -42.90% -146.97% -37.20% 106.18% 40.65% -
  Horiz. % 155.65% -122.25% -85.55% 182.12% 289.99% 140.65% 100.00%
Tax -1,843 -2,642 -8,358 -2,384 -3,699 -1,779 -2,108 -2.21%
  YoY % 30.24% 68.39% -250.59% 35.55% -107.93% 15.61% -
  Horiz. % 87.43% 125.33% 396.49% 113.09% 175.47% 84.39% 100.00%
NP 3,242 -6,636 -11,153 3,566 5,775 2,816 1,159 18.68%
  YoY % 148.85% 40.50% -412.76% -38.25% 105.08% 142.97% -
  Horiz. % 279.72% -572.56% -962.30% 307.68% 498.27% 242.97% 100.00%
NP to SH 1,839 -7,688 -9,702 1,356 4,092 1,719 -807 -
  YoY % 123.92% 20.76% -815.49% -66.86% 138.05% 313.01% -
  Horiz. % -227.88% 952.66% 1,202.23% -168.03% -507.06% -213.01% 100.00%
Tax Rate 36.24 % - % - % 40.07 % 39.04 % 38.72 % 64.52 % -9.16%
  YoY % 0.00% 0.00% 0.00% 2.64% 0.83% -39.99% -
  Horiz. % 56.17% 0.00% 0.00% 62.10% 60.51% 60.01% 100.00%
Total Cost 19,580 29,489 32,701 17,587 21,166 20,920 21,713 -1.71%
  YoY % -33.60% -9.82% 85.94% -16.91% 1.18% -3.65% -
  Horiz. % 90.18% 135.81% 150.61% 81.00% 97.48% 96.35% 100.00%
Net Worth 85,370 85,381 99,000 110,603 111,483 99,173 100,875 -2.74%
  YoY % -0.01% -13.76% -10.49% -0.79% 12.41% -1.69% -
  Horiz. % 84.63% 84.64% 98.14% 109.64% 110.52% 98.31% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 3,283 4,006 1,517 - 4,262 5,024 4,102 -3.64%
  YoY % -18.04% 163.92% 0.00% 0.00% -15.17% 22.49% -
  Horiz. % 80.04% 97.66% 37.00% 0.00% 103.91% 122.49% 100.00%
Div Payout % 178.55 % - % - % - % 104.17 % 292.31 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -64.36% 0.00% -
  Horiz. % 61.08% 0.00% 0.00% 0.00% 35.64% 100.00% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 85,370 85,381 99,000 110,603 111,483 99,173 100,875 -2.74%
  YoY % -0.01% -13.76% -10.49% -0.79% 12.41% -1.69% -
  Horiz. % 84.63% 84.64% 98.14% 109.64% 110.52% 98.31% 100.00%
NOSH 656,699 656,780 659,999 650,606 655,783 661,153 672,500 -0.40%
  YoY % -0.01% -0.49% 1.44% -0.79% -0.81% -1.69% -
  Horiz. % 97.65% 97.66% 98.14% 96.74% 97.51% 98.31% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 14.21 % -29.04 % -51.76 % 16.86 % 21.44 % 11.86 % 5.07 % 18.72%
  YoY % 148.93% 43.89% -407.00% -21.36% 80.78% 133.93% -
  Horiz. % 280.28% -572.78% -1,020.91% 332.54% 422.88% 233.93% 100.00%
ROE 2.15 % -9.00 % -9.80 % 1.23 % 3.67 % 1.73 % -0.80 % -
  YoY % 123.89% 8.16% -896.75% -66.49% 112.14% 316.25% -
  Horiz. % -268.75% 1,125.00% 1,225.00% -153.75% -458.75% -216.25% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 3.48 3.48 3.26 3.25 4.11 3.59 3.40 0.39%
  YoY % 0.00% 6.75% 0.31% -20.92% 14.48% 5.59% -
  Horiz. % 102.35% 102.35% 95.88% 95.59% 120.88% 105.59% 100.00%
EPS 0.28 0.09 -1.47 0.21 0.62 0.26 -0.12 -
  YoY % 211.11% 106.12% -800.00% -66.13% 138.46% 316.67% -
  Horiz. % -233.33% -75.00% 1,225.00% -175.00% -516.67% -216.67% 100.00%
DPS 0.50 0.61 0.23 0.00 0.65 0.76 0.61 -3.26%
  YoY % -18.03% 165.22% 0.00% 0.00% -14.47% 24.59% -
  Horiz. % 81.97% 100.00% 37.70% 0.00% 106.56% 124.59% 100.00%
NAPS 0.1300 0.1300 0.1500 0.1700 0.1700 0.1500 0.1500 -2.35%
  YoY % 0.00% -13.33% -11.76% 0.00% 13.33% 0.00% -
  Horiz. % 86.67% 86.67% 100.00% 113.33% 113.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,166
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 3.47 3.47 3.27 3.21 4.09 3.61 3.48 -0.05%
  YoY % 0.00% 6.12% 1.87% -21.52% 13.30% 3.74% -
  Horiz. % 99.71% 99.71% 93.97% 92.24% 117.53% 103.74% 100.00%
EPS 0.28 -1.17 -1.47 0.21 0.62 0.26 -0.12 -
  YoY % 123.93% 20.41% -800.00% -66.13% 138.46% 316.67% -
  Horiz. % -233.33% 975.00% 1,225.00% -175.00% -516.67% -216.67% 100.00%
DPS 0.50 0.61 0.23 0.00 0.65 0.76 0.62 -3.52%
  YoY % -18.03% 165.22% 0.00% 0.00% -14.47% 22.58% -
  Horiz. % 80.65% 98.39% 37.10% 0.00% 104.84% 122.58% 100.00%
NAPS 0.1297 0.1298 0.1505 0.1681 0.1694 0.1507 0.1533 -2.75%
  YoY % -0.08% -13.75% -10.47% -0.77% 12.41% -1.70% -
  Horiz. % 84.61% 84.67% 98.17% 109.65% 110.50% 98.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.1300 0.1400 0.1900 0.2050 0.1700 0.1600 0.2200 -
P/RPS 3.74 4.02 5.82 6.31 4.14 4.46 6.47 -8.72%
  YoY % -6.97% -30.93% -7.77% 52.42% -7.17% -31.07% -
  Horiz. % 57.81% 62.13% 89.95% 97.53% 63.99% 68.93% 100.00%
P/EPS 46.42 -11.96 -12.93 98.36 27.24 61.54 -183.33 -
  YoY % 488.13% 7.50% -113.15% 261.09% -55.74% 133.57% -
  Horiz. % -25.32% 6.52% 7.05% -53.65% -14.86% -33.57% 100.00%
EY 2.15 -8.36 -7.74 1.02 3.67 1.63 -0.55 -
  YoY % 125.72% -8.01% -858.82% -72.21% 125.15% 396.36% -
  Horiz. % -390.91% 1,520.00% 1,407.27% -185.45% -667.27% -296.36% 100.00%
DY 3.85 4.36 1.21 0.00 3.82 4.75 2.77 5.64%
  YoY % -11.70% 260.33% 0.00% 0.00% -19.58% 71.48% -
  Horiz. % 138.99% 157.40% 43.68% 0.00% 137.91% 171.48% 100.00%
P/NAPS 1.00 1.08 1.27 1.21 1.00 1.07 1.47 -6.21%
  YoY % -7.41% -14.96% 4.96% 21.00% -6.54% -27.21% -
  Horiz. % 68.03% 73.47% 86.39% 82.31% 68.03% 72.79% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 02/03/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.1200 0.1700 0.1800 0.2100 0.2150 0.1350 0.2200 -
P/RPS 3.45 4.89 5.51 6.46 5.23 3.76 6.47 -9.94%
  YoY % -29.45% -11.25% -14.71% 23.52% 39.10% -41.89% -
  Horiz. % 53.32% 75.58% 85.16% 99.85% 80.83% 58.11% 100.00%
P/EPS 42.85 -14.52 -12.24 100.76 34.46 51.92 -183.33 -
  YoY % 395.11% -18.63% -112.15% 192.40% -33.63% 128.32% -
  Horiz. % -23.37% 7.92% 6.68% -54.96% -18.80% -28.32% 100.00%
EY 2.33 -6.89 -8.17 0.99 2.90 1.93 -0.55 -
  YoY % 133.82% 15.67% -925.25% -65.86% 50.26% 450.91% -
  Horiz. % -423.64% 1,252.73% 1,485.45% -180.00% -527.27% -350.91% 100.00%
DY 4.17 3.59 1.28 0.00 3.02 5.63 2.77 7.05%
  YoY % 16.16% 180.47% 0.00% 0.00% -46.36% 103.25% -
  Horiz. % 150.54% 129.60% 46.21% 0.00% 109.03% 203.25% 100.00%
P/NAPS 0.92 1.31 1.20 1.24 1.26 0.90 1.47 -7.51%
  YoY % -29.77% 9.17% -3.23% -1.59% 40.00% -38.78% -
  Horiz. % 62.59% 89.12% 81.63% 84.35% 85.71% 61.22% 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. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. This Stock Will Fly On Monday - Herbert Chua Herbert
6. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
7. BULLISH CHARTS - LIIHEN (7089), REVENUE (0200), SAM (9822), HOHUP (5169) & ECONBHD (5253) BursaKakis
8. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers