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
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. Why Parliament should reconvene - Koon Yew Yin Koon Yew Yin's Blog
4. Poh Kong’s profit shot through the roof - Koon Yew Yin Koon Yew Yin's Blog
5. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
6. [转贴] [Video:浅谈KOBAY TECHNOLOGY BHD, KOBAY, 6971] - James的股票投资James Share Investing James的股票投资James Share Investing
7. [转贴] [Video:浅谈CENSOF HOLDINGS BHD, CENSOF, 5195] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 下跌股:优乐 99仙支撑 南洋行家论股
PARTNERS & BROKERS