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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 25,376 22,822 22,853 21,548 21,153 26,941 23,736 1.12%
  YoY % 11.19% -0.14% 6.06% 1.87% -21.48% 13.50% -
  Horiz. % 106.91% 96.15% 96.28% 90.78% 89.12% 113.50% 100.00%
PBT 3,751 5,085 -3,994 -2,795 5,950 9,474 4,595 -3.32%
  YoY % -26.23% 227.32% -42.90% -146.97% -37.20% 106.18% -
  Horiz. % 81.63% 110.66% -86.92% -60.83% 129.49% 206.18% 100.00%
Tax -2,080 -1,843 -2,642 -8,358 -2,384 -3,699 -1,779 2.64%
  YoY % -12.86% 30.24% 68.39% -250.59% 35.55% -107.93% -
  Horiz. % 116.92% 103.60% 148.51% 469.81% 134.01% 207.93% 100.00%
NP 1,671 3,242 -6,636 -11,153 3,566 5,775 2,816 -8.33%
  YoY % -48.46% 148.85% 40.50% -412.76% -38.25% 105.08% -
  Horiz. % 59.34% 115.13% -235.65% -396.06% 126.63% 205.08% 100.00%
NP to SH 799 1,839 -7,688 -9,702 1,356 4,092 1,719 -11.98%
  YoY % -56.55% 123.92% 20.76% -815.49% -66.86% 138.05% -
  Horiz. % 46.48% 106.98% -447.24% -564.40% 78.88% 238.05% 100.00%
Tax Rate 55.45 % 36.24 % - % - % 40.07 % 39.04 % 38.72 % 6.17%
  YoY % 53.01% 0.00% 0.00% 0.00% 2.64% 0.83% -
  Horiz. % 143.21% 93.60% 0.00% 0.00% 103.49% 100.83% 100.00%
Total Cost 23,705 19,580 29,489 32,701 17,587 21,166 20,920 2.10%
  YoY % 21.07% -33.60% -9.82% 85.94% -16.91% 1.18% -
  Horiz. % 113.31% 93.59% 140.96% 156.31% 84.07% 101.18% 100.00%
Net Worth 78,743 85,370 85,381 99,000 110,603 111,483 99,173 -3.77%
  YoY % -7.76% -0.01% -13.76% -10.49% -0.79% 12.41% -
  Horiz. % 79.40% 86.08% 86.09% 99.83% 111.53% 112.41% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 2,296 3,283 4,006 1,517 - 4,262 5,024 -12.23%
  YoY % -30.05% -18.04% 163.92% 0.00% 0.00% -15.17% -
  Horiz. % 45.71% 65.35% 79.73% 30.21% 0.00% 84.83% 100.00%
Div Payout % 287.44 % 178.55 % - % - % - % 104.17 % 292.31 % -0.28%
  YoY % 60.99% 0.00% 0.00% 0.00% 0.00% -64.36% -
  Horiz. % 98.33% 61.08% 0.00% 0.00% 0.00% 35.64% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 78,743 85,370 85,381 99,000 110,603 111,483 99,173 -3.77%
  YoY % -7.76% -0.01% -13.76% -10.49% -0.79% 12.41% -
  Horiz. % 79.40% 86.08% 86.09% 99.83% 111.53% 112.41% 100.00%
NOSH 656,196 656,699 656,780 659,999 650,606 655,783 661,153 -0.13%
  YoY % -0.08% -0.01% -0.49% 1.44% -0.79% -0.81% -
  Horiz. % 99.25% 99.33% 99.34% 99.83% 98.40% 99.19% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 6.58 % 14.21 % -29.04 % -51.76 % 16.86 % 21.44 % 11.86 % -9.35%
  YoY % -53.69% 148.93% 43.89% -407.00% -21.36% 80.78% -
  Horiz. % 55.48% 119.81% -244.86% -436.42% 142.16% 180.78% 100.00%
ROE 1.01 % 2.15 % -9.00 % -9.80 % 1.23 % 3.67 % 1.73 % -8.58%
  YoY % -53.02% 123.89% 8.16% -896.75% -66.49% 112.14% -
  Horiz. % 58.38% 124.28% -520.23% -566.47% 71.10% 212.14% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.87 3.48 3.48 3.26 3.25 4.11 3.59 1.26%
  YoY % 11.21% 0.00% 6.75% 0.31% -20.92% 14.48% -
  Horiz. % 107.80% 96.94% 96.94% 90.81% 90.53% 114.48% 100.00%
EPS 0.12 0.28 0.09 -1.47 0.21 0.62 0.26 -12.09%
  YoY % -57.14% 211.11% 106.12% -800.00% -66.13% 138.46% -
  Horiz. % 46.15% 107.69% 34.62% -565.38% 80.77% 238.46% 100.00%
DPS 0.35 0.50 0.61 0.23 0.00 0.65 0.76 -12.12%
  YoY % -30.00% -18.03% 165.22% 0.00% 0.00% -14.47% -
  Horiz. % 46.05% 65.79% 80.26% 30.26% 0.00% 85.53% 100.00%
NAPS 0.1200 0.1300 0.1300 0.1500 0.1700 0.1700 0.1500 -3.65%
  YoY % -7.69% 0.00% -13.33% -11.76% 0.00% 13.33% -
  Horiz. % 80.00% 86.67% 86.67% 100.00% 113.33% 113.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.86 3.47 3.47 3.27 3.21 4.09 3.61 1.12%
  YoY % 11.24% 0.00% 6.12% 1.87% -21.52% 13.30% -
  Horiz. % 106.93% 96.12% 96.12% 90.58% 88.92% 113.30% 100.00%
EPS 0.12 0.28 -1.17 -1.47 0.21 0.62 0.26 -12.09%
  YoY % -57.14% 123.93% 20.41% -800.00% -66.13% 138.46% -
  Horiz. % 46.15% 107.69% -450.00% -565.38% 80.77% 238.46% 100.00%
DPS 0.35 0.50 0.61 0.23 0.00 0.65 0.76 -12.12%
  YoY % -30.00% -18.03% 165.22% 0.00% 0.00% -14.47% -
  Horiz. % 46.05% 65.79% 80.26% 30.26% 0.00% 85.53% 100.00%
NAPS 0.1197 0.1297 0.1298 0.1505 0.1681 0.1694 0.1507 -3.76%
  YoY % -7.71% -0.08% -13.75% -10.47% -0.77% 12.41% -
  Horiz. % 79.43% 86.07% 86.13% 99.87% 111.55% 112.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.1200 0.1300 0.1400 0.1900 0.2050 0.1700 0.1600 -
P/RPS 3.10 3.74 4.02 5.82 6.31 4.14 4.46 -5.88%
  YoY % -17.11% -6.97% -30.93% -7.77% 52.42% -7.17% -
  Horiz. % 69.51% 83.86% 90.13% 130.49% 141.48% 92.83% 100.00%
P/EPS 98.55 46.42 -11.96 -12.93 98.36 27.24 61.54 8.16%
  YoY % 112.30% 488.13% 7.50% -113.15% 261.09% -55.74% -
  Horiz. % 160.14% 75.43% -19.43% -21.01% 159.83% 44.26% 100.00%
EY 1.01 2.15 -8.36 -7.74 1.02 3.67 1.63 -7.66%
  YoY % -53.02% 125.72% -8.01% -858.82% -72.21% 125.15% -
  Horiz. % 61.96% 131.90% -512.88% -474.85% 62.58% 225.15% 100.00%
DY 2.92 3.85 4.36 1.21 0.00 3.82 4.75 -7.79%
  YoY % -24.16% -11.70% 260.33% 0.00% 0.00% -19.58% -
  Horiz. % 61.47% 81.05% 91.79% 25.47% 0.00% 80.42% 100.00%
P/NAPS 1.00 1.00 1.08 1.27 1.21 1.00 1.07 -1.12%
  YoY % 0.00% -7.41% -14.96% 4.96% 21.00% -6.54% -
  Horiz. % 93.46% 93.46% 100.93% 118.69% 113.08% 93.46% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 02/03/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.1300 0.1200 0.1700 0.1800 0.2100 0.2150 0.1350 -
P/RPS 3.36 3.45 4.89 5.51 6.46 5.23 3.76 -1.86%
  YoY % -2.61% -29.45% -11.25% -14.71% 23.52% 39.10% -
  Horiz. % 89.36% 91.76% 130.05% 146.54% 171.81% 139.10% 100.00%
P/EPS 106.77 42.85 -14.52 -12.24 100.76 34.46 51.92 12.76%
  YoY % 149.17% 395.11% -18.63% -112.15% 192.40% -33.63% -
  Horiz. % 205.64% 82.53% -27.97% -23.57% 194.07% 66.37% 100.00%
EY 0.94 2.33 -6.89 -8.17 0.99 2.90 1.93 -11.29%
  YoY % -59.66% 133.82% 15.67% -925.25% -65.86% 50.26% -
  Horiz. % 48.70% 120.73% -356.99% -423.32% 51.30% 150.26% 100.00%
DY 2.69 4.17 3.59 1.28 0.00 3.02 5.63 -11.58%
  YoY % -35.49% 16.16% 180.47% 0.00% 0.00% -46.36% -
  Horiz. % 47.78% 74.07% 63.77% 22.74% 0.00% 53.64% 100.00%
P/NAPS 1.08 0.92 1.31 1.20 1.24 1.26 0.90 3.08%
  YoY % 17.39% -29.77% 9.17% -3.23% -1.59% 40.00% -
  Horiz. % 120.00% 102.22% 145.56% 133.33% 137.78% 140.00% 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.
 


 

362  322  529  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.135-0.015 
 GPACKET-WB 0.1750.00 
 BJLAND 0.24+0.015 
 HSI-C7F 0.37-0.06 
 JAKS 0.815-0.005 
 HSI-H6P 0.195+0.035 
 HSI-C7E 0.19-0.05 
 KNM 0.36-0.015 
 NETX 0.0150.00 
 SNTORIA 0.25+0.02 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Hibiscus Petroleum Berhad - Better Numbers Ahead PublicInvest Research
3. Jaks Resources Berhad - Within Expectations PublicInvest Research
4. [转贴] 真实的美国,到底是穷还是富?99%的中国人被骗惨了! Good Articles to Share
5. 云顶大马:帝国收购代价7亿 星洲日報/投資致富‧企業故事
6. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
7. M+ Online Technical Focus - 21 Aug 2019 M+ Online Research Articles
8. PublicInvest Research Headlines - 22 Aug 2019 PublicInvest Research
Partners & Brokers