Highlights

[PICORP] YoY TTM Result on 2019-06-30 [#2]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 20-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     168.68%    YoY -     -27.39%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 84,741 93,586 84,167 89,509 81,643 83,328 92,855 -1.51%
  YoY % -9.45% 11.19% -5.97% 9.63% -2.02% -10.26% -
  Horiz. % 91.26% 100.79% 90.64% 96.40% 87.93% 89.74% 100.00%
PBT 9,992 12,077 12,609 9,590 5,238 25,266 26,275 -14.87%
  YoY % -17.26% -4.22% 31.48% 83.09% -79.27% -3.84% -
  Horiz. % 38.03% 45.96% 47.99% 36.50% 19.94% 96.16% 100.00%
Tax -6,983 -5,556 -4,841 -7,447 -13,657 -7,932 -9,813 -5.51%
  YoY % -25.68% -14.77% 34.99% 45.47% -72.18% 19.17% -
  Horiz. % 71.16% 56.62% 49.33% 75.89% 139.17% 80.83% 100.00%
NP 3,009 6,521 7,768 2,143 -8,419 17,334 16,462 -24.65%
  YoY % -53.86% -16.05% 262.48% 125.45% -148.57% 5.30% -
  Horiz. % 18.28% 39.61% 47.19% 13.02% -51.14% 105.30% 100.00%
NP to SH -1,648 1,201 1,654 -3,815 -12,334 10,604 11,074 -
  YoY % -237.22% -27.39% 143.36% 69.07% -216.31% -4.24% -
  Horiz. % -14.88% 10.85% 14.94% -34.45% -111.38% 95.76% 100.00%
Tax Rate 69.89 % 46.00 % 38.39 % 77.65 % 260.73 % 31.39 % 37.35 % 11.00%
  YoY % 51.93% 19.82% -50.56% -70.22% 730.61% -15.96% -
  Horiz. % 187.12% 123.16% 102.78% 207.90% 698.07% 84.04% 100.00%
Total Cost 81,732 87,065 76,399 87,366 90,062 65,994 76,393 1.13%
  YoY % -6.13% 13.96% -12.55% -2.99% 36.47% -13.61% -
  Horiz. % 106.99% 113.97% 100.01% 114.36% 117.89% 86.39% 100.00%
Net Worth 78,675 78,695 78,793 85,381 96,288 119,237 110,402 -5.49%
  YoY % -0.03% -0.12% -7.72% -11.33% -19.25% 8.00% -
  Horiz. % 71.26% 71.28% 71.37% 77.34% 87.22% 108.00% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 3,605 2,296 4,268 4,006 3,099 6,554 8,181 -12.75%
  YoY % 57.01% -46.19% 6.54% 29.24% -52.71% -19.89% -
  Horiz. % 44.08% 28.07% 52.17% 48.97% 37.89% 80.11% 100.00%
Div Payout % - % 191.23 % 258.07 % - % - % 61.81 % 73.88 % -
  YoY % 0.00% -25.90% 0.00% 0.00% 0.00% -16.34% -
  Horiz. % 0.00% 258.84% 349.31% 0.00% 0.00% 83.66% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 78,675 78,695 78,793 85,381 96,288 119,237 110,402 -5.49%
  YoY % -0.03% -0.12% -7.72% -11.33% -19.25% 8.00% -
  Horiz. % 71.26% 71.28% 71.37% 77.34% 87.22% 108.00% 100.00%
NOSH 655,631 655,796 656,609 656,780 687,777 662,432 649,428 0.16%
  YoY % -0.03% -0.12% -0.03% -4.51% 3.83% 2.00% -
  Horiz. % 100.96% 100.98% 101.11% 101.13% 105.91% 102.00% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 3.55 % 6.97 % 9.23 % 2.39 % -10.31 % 20.80 % 17.73 % -23.49%
  YoY % -49.07% -24.49% 286.19% 123.18% -149.57% 17.32% -
  Horiz. % 20.02% 39.31% 52.06% 13.48% -58.15% 117.32% 100.00%
ROE -2.09 % 1.53 % 2.10 % -4.47 % -12.81 % 8.89 % 10.03 % -
  YoY % -236.60% -27.14% 146.98% 65.11% -244.09% -11.37% -
  Horiz. % -20.84% 15.25% 20.94% -44.57% -127.72% 88.63% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 12.93 14.27 12.82 13.63 11.87 12.58 14.30 -1.66%
  YoY % -9.39% 11.31% -5.94% 14.83% -5.64% -12.03% -
  Horiz. % 90.42% 99.79% 89.65% 95.31% 83.01% 87.97% 100.00%
EPS -0.25 0.18 0.25 -0.58 -1.79 1.60 1.71 -
  YoY % -238.89% -28.00% 143.10% 67.60% -211.87% -6.43% -
  Horiz. % -14.62% 10.53% 14.62% -33.92% -104.68% 93.57% 100.00%
DPS 0.55 0.35 0.65 0.61 0.45 0.99 1.25 -12.78%
  YoY % 57.14% -46.15% 6.56% 35.56% -54.55% -20.80% -
  Horiz. % 44.00% 28.00% 52.00% 48.80% 36.00% 79.20% 100.00%
NAPS 0.1200 0.1200 0.1200 0.1300 0.1400 0.1800 0.1700 -5.63%
  YoY % 0.00% 0.00% -7.69% -7.14% -22.22% 5.88% -
  Horiz. % 70.59% 70.59% 70.59% 76.47% 82.35% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 12.88 14.22 12.79 13.60 12.41 12.66 14.11 -1.51%
  YoY % -9.42% 11.18% -5.96% 9.59% -1.97% -10.28% -
  Horiz. % 91.28% 100.78% 90.64% 96.39% 87.95% 89.72% 100.00%
EPS -0.25 0.18 0.25 -0.58 -1.87 1.61 1.68 -
  YoY % -238.89% -28.00% 143.10% 68.98% -216.15% -4.17% -
  Horiz. % -14.88% 10.71% 14.88% -34.52% -111.31% 95.83% 100.00%
DPS 0.55 0.35 0.65 0.61 0.47 1.00 1.24 -12.66%
  YoY % 57.14% -46.15% 6.56% 29.79% -53.00% -19.35% -
  Horiz. % 44.35% 28.23% 52.42% 49.19% 37.90% 80.65% 100.00%
NAPS 0.1196 0.1196 0.1197 0.1298 0.1463 0.1812 0.1678 -5.48%
  YoY % 0.00% -0.08% -7.78% -11.28% -19.26% 7.99% -
  Horiz. % 71.28% 71.28% 71.33% 77.35% 87.19% 107.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.1000 0.1350 0.1350 0.1700 0.1450 0.2250 0.2650 -
P/RPS 0.77 0.95 1.05 1.25 1.22 1.79 1.85 -13.58%
  YoY % -18.95% -9.52% -16.00% 2.46% -31.84% -3.24% -
  Horiz. % 41.62% 51.35% 56.76% 67.57% 65.95% 96.76% 100.00%
P/EPS -39.78 73.72 53.59 -29.27 -8.09 14.06 15.54 -
  YoY % -153.96% 37.56% 283.09% -261.80% -157.54% -9.52% -
  Horiz. % -255.98% 474.39% 344.85% -188.35% -52.06% 90.48% 100.00%
EY -2.51 1.36 1.87 -3.42 -12.37 7.11 6.43 -
  YoY % -284.56% -27.27% 154.68% 72.35% -273.98% 10.58% -
  Horiz. % -39.04% 21.15% 29.08% -53.19% -192.38% 110.58% 100.00%
DY 5.50 2.59 4.81 3.59 3.11 4.40 4.72 2.58%
  YoY % 112.36% -46.15% 33.98% 15.43% -29.32% -6.78% -
  Horiz. % 116.53% 54.87% 101.91% 76.06% 65.89% 93.22% 100.00%
P/NAPS 0.83 1.13 1.13 1.31 1.04 1.25 1.56 -9.97%
  YoY % -26.55% 0.00% -13.74% 25.96% -16.80% -19.87% -
  Horiz. % 53.21% 72.44% 72.44% 83.97% 66.67% 80.13% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 20/08/19 30/08/18 21/08/17 22/08/16 24/08/15 26/08/14 -
Price 0.1200 0.1200 0.1300 0.1400 0.1500 0.1950 0.2550 -
P/RPS 0.93 0.84 1.01 1.03 1.26 1.55 1.78 -10.25%
  YoY % 10.71% -16.83% -1.94% -18.25% -18.71% -12.92% -
  Horiz. % 52.25% 47.19% 56.74% 57.87% 70.79% 87.08% 100.00%
P/EPS -47.74 65.52 51.61 -24.10 -8.36 12.18 14.95 -
  YoY % -172.86% 26.95% 314.15% -188.28% -168.64% -18.53% -
  Horiz. % -319.33% 438.26% 345.22% -161.20% -55.92% 81.47% 100.00%
EY -2.09 1.53 1.94 -4.15 -11.96 8.21 6.69 -
  YoY % -236.60% -21.13% 146.75% 65.30% -245.68% 22.72% -
  Horiz. % -31.24% 22.87% 29.00% -62.03% -178.77% 122.72% 100.00%
DY 4.58 2.92 5.00 4.36 3.00 5.08 4.90 -1.12%
  YoY % 56.85% -41.60% 14.68% 45.33% -40.94% 3.67% -
  Horiz. % 93.47% 59.59% 102.04% 88.98% 61.22% 103.67% 100.00%
P/NAPS 1.00 1.00 1.08 1.08 1.07 1.08 1.50 -6.53%
  YoY % 0.00% -7.41% 0.00% 0.93% -0.93% -28.00% -
  Horiz. % 66.67% 66.67% 72.00% 72.00% 71.33% 72.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS