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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 93,586 84,167 89,509 81,643 83,328 92,855 86,232 1.37%
  YoY % 11.19% -5.97% 9.63% -2.02% -10.26% 7.68% -
  Horiz. % 108.53% 97.61% 103.80% 94.68% 96.63% 107.68% 100.00%
PBT 12,077 12,609 9,590 5,238 25,266 26,275 18,778 -7.09%
  YoY % -4.22% 31.48% 83.09% -79.27% -3.84% 39.92% -
  Horiz. % 64.31% 67.15% 51.07% 27.89% 134.55% 139.92% 100.00%
Tax -5,556 -4,841 -7,447 -13,657 -7,932 -9,813 -6,233 -1.90%
  YoY % -14.77% 34.99% 45.47% -72.18% 19.17% -57.44% -
  Horiz. % 89.14% 77.67% 119.48% 219.11% 127.26% 157.44% 100.00%
NP 6,521 7,768 2,143 -8,419 17,334 16,462 12,545 -10.33%
  YoY % -16.05% 262.48% 125.45% -148.57% 5.30% 31.22% -
  Horiz. % 51.98% 61.92% 17.08% -67.11% 138.17% 131.22% 100.00%
NP to SH 1,201 1,654 -3,815 -12,334 10,604 11,074 6,559 -24.63%
  YoY % -27.39% 143.36% 69.07% -216.31% -4.24% 68.84% -
  Horiz. % 18.31% 25.22% -58.16% -188.05% 161.67% 168.84% 100.00%
Tax Rate 46.00 % 38.39 % 77.65 % 260.73 % 31.39 % 37.35 % 33.19 % 5.59%
  YoY % 19.82% -50.56% -70.22% 730.61% -15.96% 12.53% -
  Horiz. % 138.60% 115.67% 233.96% 785.57% 94.58% 112.53% 100.00%
Total Cost 87,065 76,399 87,366 90,062 65,994 76,393 73,687 2.82%
  YoY % 13.96% -12.55% -2.99% 36.47% -13.61% 3.67% -
  Horiz. % 118.16% 103.68% 118.56% 122.22% 89.56% 103.67% 100.00%
Net Worth 78,695 78,793 85,381 96,288 119,237 110,402 111,538 -5.64%
  YoY % -0.12% -7.72% -11.33% -19.25% 8.00% -1.02% -
  Horiz. % 70.55% 70.64% 76.55% 86.33% 106.90% 98.98% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 2,296 4,268 4,006 3,099 6,554 8,181 13,947 -25.96%
  YoY % -46.19% 6.54% 29.24% -52.71% -19.89% -41.34% -
  Horiz. % 16.47% 30.60% 28.72% 22.22% 46.99% 58.66% 100.00%
Div Payout % 191.23 % 258.07 % - % - % 61.81 % 73.88 % 212.65 % -1.75%
  YoY % -25.90% 0.00% 0.00% 0.00% -16.34% -65.26% -
  Horiz. % 89.93% 121.36% 0.00% 0.00% 29.07% 34.74% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 78,695 78,793 85,381 96,288 119,237 110,402 111,538 -5.64%
  YoY % -0.12% -7.72% -11.33% -19.25% 8.00% -1.02% -
  Horiz. % 70.55% 70.64% 76.55% 86.33% 106.90% 98.98% 100.00%
NOSH 655,796 656,609 656,780 687,777 662,432 649,428 656,111 -0.01%
  YoY % -0.12% -0.03% -4.51% 3.83% 2.00% -1.02% -
  Horiz. % 99.95% 100.08% 100.10% 104.83% 100.96% 98.98% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 6.97 % 9.23 % 2.39 % -10.31 % 20.80 % 17.73 % 14.55 % -11.54%
  YoY % -24.49% 286.19% 123.18% -149.57% 17.32% 21.86% -
  Horiz. % 47.90% 63.44% 16.43% -70.86% 142.96% 121.86% 100.00%
ROE 1.53 % 2.10 % -4.47 % -12.81 % 8.89 % 10.03 % 5.88 % -20.09%
  YoY % -27.14% 146.98% 65.11% -244.09% -11.37% 70.58% -
  Horiz. % 26.02% 35.71% -76.02% -217.86% 151.19% 170.58% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 14.27 12.82 13.63 11.87 12.58 14.30 13.14 1.38%
  YoY % 11.31% -5.94% 14.83% -5.64% -12.03% 8.83% -
  Horiz. % 108.60% 97.56% 103.73% 90.33% 95.74% 108.83% 100.00%
EPS 0.18 0.25 -0.58 -1.79 1.60 1.71 1.00 -24.85%
  YoY % -28.00% 143.10% 67.60% -211.87% -6.43% 71.00% -
  Horiz. % 18.00% 25.00% -58.00% -179.00% 160.00% 171.00% 100.00%
DPS 0.35 0.65 0.61 0.45 0.99 1.25 2.12 -25.92%
  YoY % -46.15% 6.56% 35.56% -54.55% -20.80% -41.04% -
  Horiz. % 16.51% 30.66% 28.77% 21.23% 46.70% 58.96% 100.00%
NAPS 0.1200 0.1200 0.1300 0.1400 0.1800 0.1700 0.1700 -5.64%
  YoY % 0.00% -7.69% -7.14% -22.22% 5.88% 0.00% -
  Horiz. % 70.59% 70.59% 76.47% 82.35% 105.88% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 14.22 12.79 13.60 12.41 12.66 14.11 13.11 1.36%
  YoY % 11.18% -5.96% 9.59% -1.97% -10.28% 7.63% -
  Horiz. % 108.47% 97.56% 103.74% 94.66% 96.57% 107.63% 100.00%
EPS 0.18 0.25 -0.58 -1.87 1.61 1.68 1.00 -24.85%
  YoY % -28.00% 143.10% 68.98% -216.15% -4.17% 68.00% -
  Horiz. % 18.00% 25.00% -58.00% -187.00% 161.00% 168.00% 100.00%
DPS 0.35 0.65 0.61 0.47 1.00 1.24 2.12 -25.92%
  YoY % -46.15% 6.56% 29.79% -53.00% -19.35% -41.51% -
  Horiz. % 16.51% 30.66% 28.77% 22.17% 47.17% 58.49% 100.00%
NAPS 0.1196 0.1197 0.1298 0.1463 0.1812 0.1678 0.1695 -5.64%
  YoY % -0.08% -7.78% -11.28% -19.26% 7.99% -1.00% -
  Horiz. % 70.56% 70.62% 76.58% 86.31% 106.90% 99.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.1350 0.1350 0.1700 0.1450 0.2250 0.2650 0.1400 -
P/RPS 0.95 1.05 1.25 1.22 1.79 1.85 1.07 -1.96%
  YoY % -9.52% -16.00% 2.46% -31.84% -3.24% 72.90% -
  Horiz. % 88.79% 98.13% 116.82% 114.02% 167.29% 172.90% 100.00%
P/EPS 73.72 53.59 -29.27 -8.09 14.06 15.54 14.00 31.88%
  YoY % 37.56% 283.09% -261.80% -157.54% -9.52% 11.00% -
  Horiz. % 526.57% 382.79% -209.07% -57.79% 100.43% 111.00% 100.00%
EY 1.36 1.87 -3.42 -12.37 7.11 6.43 7.14 -24.14%
  YoY % -27.27% 154.68% 72.35% -273.98% 10.58% -9.94% -
  Horiz. % 19.05% 26.19% -47.90% -173.25% 99.58% 90.06% 100.00%
DY 2.59 4.81 3.59 3.11 4.40 4.72 15.14 -25.48%
  YoY % -46.15% 33.98% 15.43% -29.32% -6.78% -68.82% -
  Horiz. % 17.11% 31.77% 23.71% 20.54% 29.06% 31.18% 100.00%
P/NAPS 1.13 1.13 1.31 1.04 1.25 1.56 0.82 5.49%
  YoY % 0.00% -13.74% 25.96% -16.80% -19.87% 90.24% -
  Horiz. % 137.80% 137.80% 159.76% 126.83% 152.44% 190.24% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 20/08/19 30/08/18 21/08/17 22/08/16 24/08/15 26/08/14 30/08/13 -
Price 0.1200 0.1300 0.1400 0.1500 0.1950 0.2550 0.1400 -
P/RPS 0.84 1.01 1.03 1.26 1.55 1.78 1.07 -3.95%
  YoY % -16.83% -1.94% -18.25% -18.71% -12.92% 66.36% -
  Horiz. % 78.50% 94.39% 96.26% 117.76% 144.86% 166.36% 100.00%
P/EPS 65.52 51.61 -24.10 -8.36 12.18 14.95 14.00 29.32%
  YoY % 26.95% 314.15% -188.28% -168.64% -18.53% 6.79% -
  Horiz. % 468.00% 368.64% -172.14% -59.71% 87.00% 106.79% 100.00%
EY 1.53 1.94 -4.15 -11.96 8.21 6.69 7.14 -22.63%
  YoY % -21.13% 146.75% 65.30% -245.68% 22.72% -6.30% -
  Horiz. % 21.43% 27.17% -58.12% -167.51% 114.99% 93.70% 100.00%
DY 2.92 5.00 4.36 3.00 5.08 4.90 15.14 -23.98%
  YoY % -41.60% 14.68% 45.33% -40.94% 3.67% -67.64% -
  Horiz. % 19.29% 33.03% 28.80% 19.82% 33.55% 32.36% 100.00%
P/NAPS 1.00 1.08 1.08 1.07 1.08 1.50 0.82 3.36%
  YoY % -7.41% 0.00% 0.93% -0.93% -28.00% 82.93% -
  Horiz. % 121.95% 131.71% 131.71% 130.49% 131.71% 182.93% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers