Highlights

[PICORP] YoY Quarter Result on 2017-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 08-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     123.09%    YoY -     163.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 22,212 23,796 20,051 19,922 19,811 23,099 23,437 -0.89%
  YoY % -6.66% 18.68% 0.65% 0.56% -14.23% -1.44% -
  Horiz. % 94.77% 101.53% 85.55% 85.00% 84.53% 98.56% 100.00%
PBT 4,035 6,529 49 5,763 3,792 9,138 7,489 -9.79%
  YoY % -38.20% 13,224.49% -99.15% 51.98% -58.50% 22.02% -
  Horiz. % 53.88% 87.18% 0.65% 76.95% 50.63% 122.02% 100.00%
Tax -1,525 -2,214 -1,521 -1,851 -1,545 -1,556 -2,102 -5.21%
  YoY % 31.12% -45.56% 17.83% -19.81% 0.71% 25.98% -
  Horiz. % 72.55% 105.33% 72.36% 88.06% 73.50% 74.02% 100.00%
NP 2,510 4,315 -1,472 3,912 2,247 7,582 5,387 -11.95%
  YoY % -41.83% 393.14% -137.63% 74.10% -70.36% 40.75% -
  Horiz. % 46.59% 80.10% -27.33% 72.62% 41.71% 140.75% 100.00%
NP to SH 1,380 1,775 -2,796 2,495 1,378 4,880 3,994 -16.23%
  YoY % -22.25% 163.48% -212.06% 81.06% -71.76% 22.18% -
  Horiz. % 34.55% 44.44% -70.01% 62.47% 34.50% 122.18% 100.00%
Tax Rate 37.79 % 33.91 % 3,104.08 % 32.12 % 40.74 % 17.03 % 28.07 % 5.08%
  YoY % 11.44% -98.91% 9,564.01% -21.16% 139.22% -39.33% -
  Horiz. % 134.63% 120.81% 11,058.35% 114.43% 145.14% 60.67% 100.00%
Total Cost 19,702 19,481 21,523 16,010 17,564 15,517 18,050 1.47%
  YoY % 1.13% -9.49% 34.43% -8.85% 13.19% -14.03% -
  Horiz. % 109.15% 107.93% 119.24% 88.70% 97.31% 85.97% 100.00%
Net Worth 85,359 91,949 93,200 111,618 111,552 105,513 98,213 -2.31%
  YoY % -7.17% -1.34% -16.50% 0.06% 5.72% 7.43% -
  Horiz. % 86.91% 93.62% 94.90% 113.65% 113.58% 107.43% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 85,359 91,949 93,200 111,618 111,552 105,513 98,213 -2.31%
  YoY % -7.17% -1.34% -16.50% 0.06% 5.72% 7.43% -
  Horiz. % 86.91% 93.62% 94.90% 113.65% 113.58% 107.43% 100.00%
NOSH 656,609 656,780 665,714 656,578 656,190 659,459 654,754 0.05%
  YoY % -0.03% -1.34% 1.39% 0.06% -0.50% 0.72% -
  Horiz. % 100.28% 100.31% 101.67% 100.28% 100.22% 100.72% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 11.30 % 18.13 % -7.34 % 19.64 % 11.34 % 32.82 % 22.99 % -11.16%
  YoY % -37.67% 347.00% -137.37% 73.19% -65.45% 42.76% -
  Horiz. % 49.15% 78.86% -31.93% 85.43% 49.33% 142.76% 100.00%
ROE 1.62 % 1.93 % -3.00 % 2.24 % 1.24 % 4.63 % 4.07 % -14.23%
  YoY % -16.06% 164.33% -233.93% 80.65% -73.22% 13.76% -
  Horiz. % 39.80% 47.42% -73.71% 55.04% 30.47% 113.76% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3.38 3.62 3.01 3.03 3.02 3.50 3.58 -0.95%
  YoY % -6.63% 20.27% -0.66% 0.33% -13.71% -2.23% -
  Horiz. % 94.41% 101.12% 84.08% 84.64% 84.36% 97.77% 100.00%
EPS 0.21 0.27 -0.42 0.38 0.21 0.74 0.61 -16.28%
  YoY % -22.22% 164.29% -210.53% 80.95% -71.62% 21.31% -
  Horiz. % 34.43% 44.26% -68.85% 62.30% 34.43% 121.31% 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 0.1300 0.1400 0.1400 0.1700 0.1700 0.1600 0.1500 -2.36%
  YoY % -7.14% 0.00% -17.65% 0.00% 6.25% 6.67% -
  Horiz. % 86.67% 93.33% 93.33% 113.33% 113.33% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,166
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3.38 3.62 3.05 3.03 3.01 3.51 3.56 -0.86%
  YoY % -6.63% 18.69% 0.66% 0.66% -14.25% -1.40% -
  Horiz. % 94.94% 101.69% 85.67% 85.11% 84.55% 98.60% 100.00%
EPS 0.21 0.27 -0.42 0.38 0.21 0.74 0.61 -16.28%
  YoY % -22.22% 164.29% -210.53% 80.95% -71.62% 21.31% -
  Horiz. % 34.43% 44.26% -68.85% 62.30% 34.43% 121.31% 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 0.1297 0.1397 0.1416 0.1696 0.1695 0.1604 0.1493 -2.32%
  YoY % -7.16% -1.34% -16.51% 0.06% 5.67% 7.43% -
  Horiz. % 86.87% 93.57% 94.84% 113.60% 113.53% 107.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.1350 0.1700 0.1650 0.2300 0.2850 0.1450 0.2000 -
P/RPS 3.99 4.69 5.48 7.58 9.44 4.14 5.59 -5.46%
  YoY % -14.93% -14.42% -27.70% -19.70% 128.02% -25.94% -
  Horiz. % 71.38% 83.90% 98.03% 135.60% 168.87% 74.06% 100.00%
P/EPS 64.23 62.90 -39.29 60.53 135.71 19.59 32.79 11.85%
  YoY % 2.11% 260.09% -164.91% -55.40% 592.75% -40.26% -
  Horiz. % 195.88% 191.83% -119.82% 184.60% 413.88% 59.74% 100.00%
EY 1.56 1.59 -2.55 1.65 0.74 5.10 3.05 -10.57%
  YoY % -1.89% 162.35% -254.55% 122.97% -85.49% 67.21% -
  Horiz. % 51.15% 52.13% -83.61% 54.10% 24.26% 167.21% 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 1.04 1.21 1.18 1.35 1.68 0.91 1.33 -4.01%
  YoY % -14.05% 2.54% -12.59% -19.64% 84.62% -31.58% -
  Horiz. % 78.20% 90.98% 88.72% 101.50% 126.32% 68.42% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 04/05/18 08/05/17 23/05/16 30/04/15 30/05/14 31/05/13 30/05/12 -
Price 0.1400 0.1700 0.1700 0.2350 0.2850 0.1600 0.1800 -
P/RPS 4.14 4.69 5.64 7.75 9.44 4.57 5.03 -3.19%
  YoY % -11.73% -16.84% -27.23% -17.90% 106.56% -9.15% -
  Horiz. % 82.31% 93.24% 112.13% 154.08% 187.67% 90.85% 100.00%
P/EPS 66.61 62.90 -40.48 61.84 135.71 21.62 29.51 14.53%
  YoY % 5.90% 255.39% -165.46% -54.43% 527.71% -26.74% -
  Horiz. % 225.72% 213.15% -137.17% 209.56% 459.88% 73.26% 100.00%
EY 1.50 1.59 -2.47 1.62 0.74 4.63 3.39 -12.70%
  YoY % -5.66% 164.37% -252.47% 118.92% -84.02% 36.58% -
  Horiz. % 44.25% 46.90% -72.86% 47.79% 21.83% 136.58% 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 1.21 1.21 1.38 1.68 1.00 1.20 -1.74%
  YoY % -10.74% 0.00% -12.32% -17.86% 68.00% -16.67% -
  Horiz. % 90.00% 100.83% 100.83% 115.00% 140.00% 83.33% 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. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. The Bonuses of Airasia Windfall Profit
3. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
7. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
Partners & Brokers