Highlights

[PICORP] YoY Quarter Result on 2016-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 23-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     71.18%    YoY -     -212.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 25,552 22,212 23,796 20,051 19,922 19,811 23,099 1.70%
  YoY % 15.04% -6.66% 18.68% 0.65% 0.56% -14.23% -
  Horiz. % 110.62% 96.16% 103.02% 86.80% 86.25% 85.77% 100.00%
PBT 3,222 4,035 6,529 49 5,763 3,792 9,138 -15.94%
  YoY % -20.15% -38.20% 13,224.49% -99.15% 51.98% -58.50% -
  Horiz. % 35.26% 44.16% 71.45% 0.54% 63.07% 41.50% 100.00%
Tax -1,237 -1,525 -2,214 -1,521 -1,851 -1,545 -1,556 -3.75%
  YoY % 18.89% 31.12% -45.56% 17.83% -19.81% 0.71% -
  Horiz. % 79.50% 98.01% 142.29% 97.75% 118.96% 99.29% 100.00%
NP 1,985 2,510 4,315 -1,472 3,912 2,247 7,582 -20.01%
  YoY % -20.92% -41.83% 393.14% -137.63% 74.10% -70.36% -
  Horiz. % 26.18% 33.10% 56.91% -19.41% 51.60% 29.64% 100.00%
NP to SH 419 1,380 1,775 -2,796 2,495 1,378 4,880 -33.57%
  YoY % -69.64% -22.25% 163.48% -212.06% 81.06% -71.76% -
  Horiz. % 8.59% 28.28% 36.37% -57.30% 51.13% 28.24% 100.00%
Tax Rate 38.39 % 37.79 % 33.91 % 3,104.08 % 32.12 % 40.74 % 17.03 % 14.50%
  YoY % 1.59% 11.44% -98.91% 9,564.01% -21.16% 139.22% -
  Horiz. % 225.43% 221.90% 199.12% 18,227.13% 188.61% 239.22% 100.00%
Total Cost 23,567 19,702 19,481 21,523 16,010 17,564 15,517 7.21%
  YoY % 19.62% 1.13% -9.49% 34.43% -8.85% 13.19% -
  Horiz. % 151.88% 126.97% 125.55% 138.71% 103.18% 113.19% 100.00%
Net Worth 78,743 85,359 91,949 93,200 111,618 111,552 105,513 -4.76%
  YoY % -7.75% -7.17% -1.34% -16.50% 0.06% 5.72% -
  Horiz. % 74.63% 80.90% 87.14% 88.33% 105.79% 105.72% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 78,743 85,359 91,949 93,200 111,618 111,552 105,513 -4.76%
  YoY % -7.75% -7.17% -1.34% -16.50% 0.06% 5.72% -
  Horiz. % 74.63% 80.90% 87.14% 88.33% 105.79% 105.72% 100.00%
NOSH 656,196 656,609 656,780 665,714 656,578 656,190 659,459 -0.08%
  YoY % -0.06% -0.03% -1.34% 1.39% 0.06% -0.50% -
  Horiz. % 99.51% 99.57% 99.59% 100.95% 99.56% 99.50% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 7.77 % 11.30 % 18.13 % -7.34 % 19.64 % 11.34 % 32.82 % -21.34%
  YoY % -31.24% -37.67% 347.00% -137.37% 73.19% -65.45% -
  Horiz. % 23.67% 34.43% 55.24% -22.36% 59.84% 34.55% 100.00%
ROE 0.53 % 1.62 % 1.93 % -3.00 % 2.24 % 1.24 % 4.63 % -30.31%
  YoY % -67.28% -16.06% 164.33% -233.93% 80.65% -73.22% -
  Horiz. % 11.45% 34.99% 41.68% -64.79% 48.38% 26.78% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 3.89 3.38 3.62 3.01 3.03 3.02 3.50 1.78%
  YoY % 15.09% -6.63% 20.27% -0.66% 0.33% -13.71% -
  Horiz. % 111.14% 96.57% 103.43% 86.00% 86.57% 86.29% 100.00%
EPS 0.06 0.21 0.27 -0.42 0.38 0.21 0.74 -34.20%
  YoY % -71.43% -22.22% 164.29% -210.53% 80.95% -71.62% -
  Horiz. % 8.11% 28.38% 36.49% -56.76% 51.35% 28.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1200 0.1300 0.1400 0.1400 0.1700 0.1700 0.1600 -4.68%
  YoY % -7.69% -7.14% 0.00% -17.65% 0.00% 6.25% -
  Horiz. % 75.00% 81.25% 87.50% 87.50% 106.25% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 3.88 3.38 3.62 3.05 3.03 3.01 3.51 1.68%
  YoY % 14.79% -6.63% 18.69% 0.66% 0.66% -14.25% -
  Horiz. % 110.54% 96.30% 103.13% 86.89% 86.32% 85.75% 100.00%
EPS 0.06 0.21 0.27 -0.42 0.38 0.21 0.74 -34.20%
  YoY % -71.43% -22.22% 164.29% -210.53% 80.95% -71.62% -
  Horiz. % 8.11% 28.38% 36.49% -56.76% 51.35% 28.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1197 0.1297 0.1397 0.1416 0.1696 0.1695 0.1604 -4.76%
  YoY % -7.71% -7.16% -1.34% -16.51% 0.06% 5.67% -
  Horiz. % 74.63% 80.86% 87.09% 88.28% 105.74% 105.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.1350 0.1350 0.1700 0.1650 0.2300 0.2850 0.1450 -
P/RPS 3.47 3.99 4.69 5.48 7.58 9.44 4.14 -2.90%
  YoY % -13.03% -14.93% -14.42% -27.70% -19.70% 128.02% -
  Horiz. % 83.82% 96.38% 113.29% 132.37% 183.09% 228.02% 100.00%
P/EPS 211.42 64.23 62.90 -39.29 60.53 135.71 19.59 48.63%
  YoY % 229.16% 2.11% 260.09% -164.91% -55.40% 592.75% -
  Horiz. % 1,079.22% 327.87% 321.08% -200.56% 308.98% 692.75% 100.00%
EY 0.47 1.56 1.59 -2.55 1.65 0.74 5.10 -32.78%
  YoY % -69.87% -1.89% 162.35% -254.55% 122.97% -85.49% -
  Horiz. % 9.22% 30.59% 31.18% -50.00% 32.35% 14.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.13 1.04 1.21 1.18 1.35 1.68 0.91 3.67%
  YoY % 8.65% -14.05% 2.54% -12.59% -19.64% 84.62% -
  Horiz. % 124.18% 114.29% 132.97% 129.67% 148.35% 184.62% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 04/05/18 08/05/17 23/05/16 30/04/15 30/05/14 31/05/13 -
Price 0.1300 0.1400 0.1700 0.1700 0.2350 0.2850 0.1600 -
P/RPS 3.34 4.14 4.69 5.64 7.75 9.44 4.57 -5.09%
  YoY % -19.32% -11.73% -16.84% -27.23% -17.90% 106.56% -
  Horiz. % 73.09% 90.59% 102.63% 123.41% 169.58% 206.56% 100.00%
P/EPS 203.59 66.61 62.90 -40.48 61.84 135.71 21.62 45.29%
  YoY % 205.64% 5.90% 255.39% -165.46% -54.43% 527.71% -
  Horiz. % 941.67% 308.09% 290.93% -187.23% 286.03% 627.71% 100.00%
EY 0.49 1.50 1.59 -2.47 1.62 0.74 4.63 -31.21%
  YoY % -67.33% -5.66% 164.37% -252.47% 118.92% -84.02% -
  Horiz. % 10.58% 32.40% 34.34% -53.35% 34.99% 15.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.08 1.08 1.21 1.21 1.38 1.68 1.00 1.29%
  YoY % 0.00% -10.74% 0.00% -12.32% -17.86% 68.00% -
  Horiz. % 108.00% 108.00% 121.00% 121.00% 138.00% 168.00% 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.
 


 

215  306  544  1194 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.285-0.12 
 EKOVEST 0.825-0.02 
 DRBHCOM 2.57-0.38 
 HSI-H6P 0.265+0.095 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 IWCITY 0.93-0.02 
 KNM 0.35-0.015 
 IRIS 0.160.00 
 MNC 0.080.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers