Highlights

[PICORP] YoY TTM Result on 2014-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -10.29%    YoY -     68.84%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 89,509 81,643 83,328 92,855 86,232 95,051 85,035 0.86%
  YoY % 9.63% -2.02% -10.26% 7.68% -9.28% 11.78% -
  Horiz. % 105.26% 96.01% 97.99% 109.20% 101.41% 111.78% 100.00%
PBT 9,590 5,238 25,266 26,275 18,778 26,303 20,119 -11.61%
  YoY % 83.09% -79.27% -3.84% 39.92% -28.61% 30.74% -
  Horiz. % 47.67% 26.04% 125.58% 130.60% 93.33% 130.74% 100.00%
Tax -7,447 -13,657 -7,932 -9,813 -6,233 -7,686 -7,447 -
  YoY % 45.47% -72.18% 19.17% -57.44% 18.90% -3.21% -
  Horiz. % 100.00% 183.39% 106.51% 131.77% 83.70% 103.21% 100.00%
NP 2,143 -8,419 17,334 16,462 12,545 18,617 12,672 -25.62%
  YoY % 125.45% -148.57% 5.30% 31.22% -32.62% 46.91% -
  Horiz. % 16.91% -66.44% 136.79% 129.91% 99.00% 146.91% 100.00%
NP to SH -3,815 -12,334 10,604 11,074 6,559 13,264 8,793 -
  YoY % 69.07% -216.31% -4.24% 68.84% -50.55% 50.85% -
  Horiz. % -43.39% -140.27% 120.60% 125.94% 74.59% 150.85% 100.00%
Tax Rate 77.65 % 260.73 % 31.39 % 37.35 % 33.19 % 29.22 % 37.01 % 13.13%
  YoY % -70.22% 730.61% -15.96% 12.53% 13.59% -21.05% -
  Horiz. % 209.81% 704.49% 84.81% 100.92% 89.68% 78.95% 100.00%
Total Cost 87,366 90,062 65,994 76,393 73,687 76,434 72,363 3.19%
  YoY % -2.99% 36.47% -13.61% 3.67% -3.59% 5.63% -
  Horiz. % 120.73% 124.46% 91.20% 105.57% 101.83% 105.63% 100.00%
Net Worth 85,381 96,288 119,237 110,402 111,538 104,555 92,005 -1.24%
  YoY % -11.33% -19.25% 8.00% -1.02% 6.68% 13.64% -
  Horiz. % 92.80% 104.66% 129.60% 120.00% 121.23% 113.64% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 4,006 3,099 6,554 8,181 13,947 11,443 647 35.45%
  YoY % 29.24% -52.71% -19.89% -41.34% 21.88% 1,667.09% -
  Horiz. % 618.65% 478.67% 1,012.12% 1,263.34% 2,153.78% 1,767.09% 100.00%
Div Payout % - % - % 61.81 % 73.88 % 212.65 % 86.28 % 7.36 % -
  YoY % 0.00% 0.00% -16.34% -65.26% 146.46% 1,072.28% -
  Horiz. % 0.00% 0.00% 839.81% 1,003.80% 2,889.27% 1,172.28% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 85,381 96,288 119,237 110,402 111,538 104,555 92,005 -1.24%
  YoY % -11.33% -19.25% 8.00% -1.02% 6.68% 13.64% -
  Horiz. % 92.80% 104.66% 129.60% 120.00% 121.23% 113.64% 100.00%
NOSH 656,780 687,777 662,432 649,428 656,111 653,469 657,179 -0.01%
  YoY % -4.51% 3.83% 2.00% -1.02% 0.40% -0.56% -
  Horiz. % 99.94% 104.66% 100.80% 98.82% 99.84% 99.44% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 2.39 % -10.31 % 20.80 % 17.73 % 14.55 % 19.59 % 14.90 % -26.27%
  YoY % 123.18% -149.57% 17.32% 21.86% -25.73% 31.48% -
  Horiz. % 16.04% -69.19% 139.60% 118.99% 97.65% 131.48% 100.00%
ROE -4.47 % -12.81 % 8.89 % 10.03 % 5.88 % 12.69 % 9.56 % -
  YoY % 65.11% -244.09% -11.37% 70.58% -53.66% 32.74% -
  Horiz. % -46.76% -134.00% 92.99% 104.92% 61.51% 132.74% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.63 11.87 12.58 14.30 13.14 14.55 12.94 0.87%
  YoY % 14.83% -5.64% -12.03% 8.83% -9.69% 12.44% -
  Horiz. % 105.33% 91.73% 97.22% 110.51% 101.55% 112.44% 100.00%
EPS -0.58 -1.79 1.60 1.71 1.00 2.03 1.34 -
  YoY % 67.60% -211.87% -6.43% 71.00% -50.74% 51.49% -
  Horiz. % -43.28% -133.58% 119.40% 127.61% 74.63% 151.49% 100.00%
DPS 0.61 0.45 0.99 1.25 2.12 1.75 0.10 35.14%
  YoY % 35.56% -54.55% -20.80% -41.04% 21.14% 1,650.00% -
  Horiz. % 610.00% 450.00% 990.00% 1,250.00% 2,120.00% 1,750.00% 100.00%
NAPS 0.1300 0.1400 0.1800 0.1700 0.1700 0.1600 0.1400 -1.23%
  YoY % -7.14% -22.22% 5.88% 0.00% 6.25% 14.29% -
  Horiz. % 92.86% 100.00% 128.57% 121.43% 121.43% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.60 12.41 12.66 14.11 13.11 14.45 12.92 0.86%
  YoY % 9.59% -1.97% -10.28% 7.63% -9.27% 11.84% -
  Horiz. % 105.26% 96.05% 97.99% 109.21% 101.47% 111.84% 100.00%
EPS -0.58 -1.87 1.61 1.68 1.00 2.02 1.34 -
  YoY % 68.98% -216.15% -4.17% 68.00% -50.50% 50.75% -
  Horiz. % -43.28% -139.55% 120.15% 125.37% 74.63% 150.75% 100.00%
DPS 0.61 0.47 1.00 1.24 2.12 1.74 0.10 35.14%
  YoY % 29.79% -53.00% -19.35% -41.51% 21.84% 1,640.00% -
  Horiz. % 610.00% 470.00% 1,000.00% 1,240.00% 2,120.00% 1,740.00% 100.00%
NAPS 0.1298 0.1463 0.1812 0.1678 0.1695 0.1589 0.1398 -1.23%
  YoY % -11.28% -19.26% 7.99% -1.00% 6.67% 13.66% -
  Horiz. % 92.85% 104.65% 129.61% 120.03% 121.24% 113.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.1700 0.1450 0.2250 0.2650 0.1400 0.1700 0.2300 -
P/RPS 1.25 1.22 1.79 1.85 1.07 1.17 1.78 -5.72%
  YoY % 2.46% -31.84% -3.24% 72.90% -8.55% -34.27% -
  Horiz. % 70.22% 68.54% 100.56% 103.93% 60.11% 65.73% 100.00%
P/EPS -29.27 -8.09 14.06 15.54 14.00 8.38 17.19 -
  YoY % -261.80% -157.54% -9.52% 11.00% 67.06% -51.25% -
  Horiz. % -170.27% -47.06% 81.79% 90.40% 81.44% 48.75% 100.00%
EY -3.42 -12.37 7.11 6.43 7.14 11.94 5.82 -
  YoY % 72.35% -273.98% 10.58% -9.94% -40.20% 105.15% -
  Horiz. % -58.76% -212.54% 122.16% 110.48% 122.68% 205.15% 100.00%
DY 3.59 3.11 4.40 4.72 15.14 10.30 0.43 42.38%
  YoY % 15.43% -29.32% -6.78% -68.82% 46.99% 2,295.35% -
  Horiz. % 834.88% 723.26% 1,023.26% 1,097.67% 3,520.93% 2,395.35% 100.00%
P/NAPS 1.31 1.04 1.25 1.56 0.82 1.06 1.64 -3.67%
  YoY % 25.96% -16.80% -19.87% 90.24% -22.64% -35.37% -
  Horiz. % 79.88% 63.41% 76.22% 95.12% 50.00% 64.63% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 21/08/17 22/08/16 24/08/15 26/08/14 30/08/13 30/08/12 18/08/11 -
Price 0.1400 0.1500 0.1950 0.2550 0.1400 0.1700 0.1700 -
P/RPS 1.03 1.26 1.55 1.78 1.07 1.17 1.31 -3.93%
  YoY % -18.25% -18.71% -12.92% 66.36% -8.55% -10.69% -
  Horiz. % 78.63% 96.18% 118.32% 135.88% 81.68% 89.31% 100.00%
P/EPS -24.10 -8.36 12.18 14.95 14.00 8.38 12.71 -
  YoY % -188.28% -168.64% -18.53% 6.79% 67.06% -34.07% -
  Horiz. % -189.61% -65.77% 95.83% 117.62% 110.15% 65.93% 100.00%
EY -4.15 -11.96 8.21 6.69 7.14 11.94 7.87 -
  YoY % 65.30% -245.68% 22.72% -6.30% -40.20% 51.72% -
  Horiz. % -52.73% -151.97% 104.32% 85.01% 90.72% 151.72% 100.00%
DY 4.36 3.00 5.08 4.90 15.14 10.30 0.58 39.92%
  YoY % 45.33% -40.94% 3.67% -67.64% 46.99% 1,675.86% -
  Horiz. % 751.72% 517.24% 875.86% 844.83% 2,610.34% 1,775.86% 100.00%
P/NAPS 1.08 1.07 1.08 1.50 0.82 1.06 1.21 -1.87%
  YoY % 0.93% -0.93% -28.00% 82.93% -22.64% -12.40% -
  Horiz. % 89.26% 88.43% 89.26% 123.97% 67.77% 87.60% 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.
 


 

265  275  491  1229 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.2750.00 
 TDM 0.30+0.025 
 MUDAJYA 0.425+0.005 
 RSAWIT 0.335+0.035 
 HSI-H8F 0.225-0.025 
 PUC 0.045+0.01 
 SANICHI 0.075+0.015 
 HUBLINE 0.050.00 
 MATANG 0.09+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers