Highlights

[PICORP] YoY Quarter Result on 2018-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     201.01%    YoY -     -56.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 24,617 25,376 22,822 22,853 21,548 21,153 26,941 -1.49%
  YoY % -2.99% 11.19% -0.14% 6.06% 1.87% -21.48% -
  Horiz. % 91.37% 94.19% 84.71% 84.83% 79.98% 78.52% 100.00%
PBT 5,721 3,751 5,085 -3,994 -2,795 5,950 9,474 -8.06%
  YoY % 52.52% -26.23% 227.32% -42.90% -146.97% -37.20% -
  Horiz. % 60.39% 39.59% 53.67% -42.16% -29.50% 62.80% 100.00%
Tax -3,202 -2,080 -1,843 -2,642 -8,358 -2,384 -3,699 -2.38%
  YoY % -53.94% -12.86% 30.24% 68.39% -250.59% 35.55% -
  Horiz. % 86.56% 56.23% 49.82% 71.42% 225.95% 64.45% 100.00%
NP 2,519 1,671 3,242 -6,636 -11,153 3,566 5,775 -12.91%
  YoY % 50.75% -48.46% 148.85% 40.50% -412.76% -38.25% -
  Horiz. % 43.62% 28.94% 56.14% -114.91% -193.13% 61.75% 100.00%
NP to SH 942 799 1,839 -7,688 -9,702 1,356 4,092 -21.70%
  YoY % 17.90% -56.55% 123.92% 20.76% -815.49% -66.86% -
  Horiz. % 23.02% 19.53% 44.94% -187.88% -237.10% 33.14% 100.00%
Tax Rate 55.97 % 55.45 % 36.24 % - % - % 40.07 % 39.04 % 6.18%
  YoY % 0.94% 53.01% 0.00% 0.00% 0.00% 2.64% -
  Horiz. % 143.37% 142.03% 92.83% 0.00% 0.00% 102.64% 100.00%
Total Cost 22,098 23,705 19,580 29,489 32,701 17,587 21,166 0.72%
  YoY % -6.78% 21.07% -33.60% -9.82% 85.94% -16.91% -
  Horiz. % 104.40% 112.00% 92.51% 139.32% 154.50% 83.09% 100.00%
Net Worth 78,675 78,743 85,370 85,381 99,000 110,603 111,483 -5.64%
  YoY % -0.09% -7.76% -0.01% -13.76% -10.49% -0.79% -
  Horiz. % 70.57% 70.63% 76.58% 76.59% 88.80% 99.21% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 3,605 2,296 3,283 4,006 1,517 - 4,262 -2.75%
  YoY % 57.01% -30.05% -18.04% 163.92% 0.00% 0.00% -
  Horiz. % 84.60% 53.88% 77.03% 93.99% 35.61% 0.00% 100.00%
Div Payout % 382.80 % 287.44 % 178.55 % - % - % - % 104.17 % 24.21%
  YoY % 33.18% 60.99% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 367.48% 275.93% 171.40% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 78,675 78,743 85,370 85,381 99,000 110,603 111,483 -5.64%
  YoY % -0.09% -7.76% -0.01% -13.76% -10.49% -0.79% -
  Horiz. % 70.57% 70.63% 76.58% 76.59% 88.80% 99.21% 100.00%
NOSH 655,631 656,196 656,699 656,780 659,999 650,606 655,783 -0.00%
  YoY % -0.09% -0.08% -0.01% -0.49% 1.44% -0.79% -
  Horiz. % 99.98% 100.06% 100.14% 100.15% 100.64% 99.21% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 10.23 % 6.58 % 14.21 % -29.04 % -51.76 % 16.86 % 21.44 % -11.60%
  YoY % 55.47% -53.69% 148.93% 43.89% -407.00% -21.36% -
  Horiz. % 47.71% 30.69% 66.28% -135.45% -241.42% 78.64% 100.00%
ROE 1.20 % 1.01 % 2.15 % -9.00 % -9.80 % 1.23 % 3.67 % -16.99%
  YoY % 18.81% -53.02% 123.89% 8.16% -896.75% -66.49% -
  Horiz. % 32.70% 27.52% 58.58% -245.23% -267.03% 33.51% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 3.75 3.87 3.48 3.48 3.26 3.25 4.11 -1.52%
  YoY % -3.10% 11.21% 0.00% 6.75% 0.31% -20.92% -
  Horiz. % 91.24% 94.16% 84.67% 84.67% 79.32% 79.08% 100.00%
EPS 0.14 0.12 0.28 0.09 -1.47 0.21 0.62 -21.96%
  YoY % 16.67% -57.14% 211.11% 106.12% -800.00% -66.13% -
  Horiz. % 22.58% 19.35% 45.16% 14.52% -237.10% 33.87% 100.00%
DPS 0.55 0.35 0.50 0.61 0.23 0.00 0.65 -2.74%
  YoY % 57.14% -30.00% -18.03% 165.22% 0.00% 0.00% -
  Horiz. % 84.62% 53.85% 76.92% 93.85% 35.38% 0.00% 100.00%
NAPS 0.1200 0.1200 0.1300 0.1300 0.1500 0.1700 0.1700 -5.64%
  YoY % 0.00% -7.69% 0.00% -13.33% -11.76% 0.00% -
  Horiz. % 70.59% 70.59% 76.47% 76.47% 88.24% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 3.74 3.86 3.47 3.47 3.27 3.21 4.09 -1.48%
  YoY % -3.11% 11.24% 0.00% 6.12% 1.87% -21.52% -
  Horiz. % 91.44% 94.38% 84.84% 84.84% 79.95% 78.48% 100.00%
EPS 0.14 0.12 0.28 -1.17 -1.47 0.21 0.62 -21.96%
  YoY % 16.67% -57.14% 123.93% 20.41% -800.00% -66.13% -
  Horiz. % 22.58% 19.35% 45.16% -188.71% -237.10% 33.87% 100.00%
DPS 0.55 0.35 0.50 0.61 0.23 0.00 0.65 -2.74%
  YoY % 57.14% -30.00% -18.03% 165.22% 0.00% 0.00% -
  Horiz. % 84.62% 53.85% 76.92% 93.85% 35.38% 0.00% 100.00%
NAPS 0.1196 0.1197 0.1297 0.1298 0.1505 0.1681 0.1694 -5.63%
  YoY % -0.08% -7.71% -0.08% -13.75% -10.47% -0.77% -
  Horiz. % 70.60% 70.66% 76.56% 76.62% 88.84% 99.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.1200 0.1200 0.1300 0.1400 0.1900 0.2050 0.1700 -
P/RPS 3.20 3.10 3.74 4.02 5.82 6.31 4.14 -4.20%
  YoY % 3.23% -17.11% -6.97% -30.93% -7.77% 52.42% -
  Horiz. % 77.29% 74.88% 90.34% 97.10% 140.58% 152.42% 100.00%
P/EPS 83.52 98.55 46.42 -11.96 -12.93 98.36 27.24 20.52%
  YoY % -15.25% 112.30% 488.13% 7.50% -113.15% 261.09% -
  Horiz. % 306.61% 361.78% 170.41% -43.91% -47.47% 361.09% 100.00%
EY 1.20 1.01 2.15 -8.36 -7.74 1.02 3.67 -16.99%
  YoY % 18.81% -53.02% 125.72% -8.01% -858.82% -72.21% -
  Horiz. % 32.70% 27.52% 58.58% -227.79% -210.90% 27.79% 100.00%
DY 4.58 2.92 3.85 4.36 1.21 0.00 3.82 3.07%
  YoY % 56.85% -24.16% -11.70% 260.33% 0.00% 0.00% -
  Horiz. % 119.90% 76.44% 100.79% 114.14% 31.68% 0.00% 100.00%
P/NAPS 1.00 1.00 1.00 1.08 1.27 1.21 1.00 -
  YoY % 0.00% 0.00% -7.41% -14.96% 4.96% 21.00% -
  Horiz. % 100.00% 100.00% 100.00% 108.00% 127.00% 121.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 27/02/18 02/03/17 29/02/16 27/02/15 28/02/14 -
Price 0.1150 0.1300 0.1200 0.1700 0.1800 0.2100 0.2150 -
P/RPS 3.06 3.36 3.45 4.89 5.51 6.46 5.23 -8.54%
  YoY % -8.93% -2.61% -29.45% -11.25% -14.71% 23.52% -
  Horiz. % 58.51% 64.24% 65.97% 93.50% 105.35% 123.52% 100.00%
P/EPS 80.04 106.77 42.85 -14.52 -12.24 100.76 34.46 15.07%
  YoY % -25.04% 149.17% 395.11% -18.63% -112.15% 192.40% -
  Horiz. % 232.27% 309.84% 124.35% -42.14% -35.52% 292.40% 100.00%
EY 1.25 0.94 2.33 -6.89 -8.17 0.99 2.90 -13.08%
  YoY % 32.98% -59.66% 133.82% 15.67% -925.25% -65.86% -
  Horiz. % 43.10% 32.41% 80.34% -237.59% -281.72% 34.14% 100.00%
DY 4.78 2.69 4.17 3.59 1.28 0.00 3.02 7.95%
  YoY % 77.70% -35.49% 16.16% 180.47% 0.00% 0.00% -
  Horiz. % 158.28% 89.07% 138.08% 118.87% 42.38% 0.00% 100.00%
P/NAPS 0.96 1.08 0.92 1.31 1.20 1.24 1.26 -4.43%
  YoY % -11.11% 17.39% -29.77% 9.17% -3.23% -1.59% -
  Horiz. % 76.19% 85.71% 73.02% 103.97% 95.24% 98.41% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

460  366  652  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.305+0.005 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.53+0.27 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 PBBANK-C57 0.18+0.04 
 KSTAR 0.17-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS