Highlights

[PICORP] YoY TTM Result on 2014-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 24-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     8.77%    YoY -     -10.60%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 85,440 86,097 80,134 89,777 93,602 87,322 88,871 -0.65%
  YoY % -0.76% 7.44% -10.74% -4.09% 7.19% -1.74% -
  Horiz. % 96.14% 96.88% 90.17% 101.02% 105.32% 98.26% 100.00%
PBT 4,367 6,458 22,634 25,884 28,047 17,639 24,535 -24.98%
  YoY % -32.38% -71.47% -12.56% -7.71% 59.01% -28.11% -
  Horiz. % 17.80% 26.32% 92.25% 105.50% 114.31% 71.89% 100.00%
Tax -6,074 -12,314 -9,755 -8,939 -7,242 -7,289 -7,287 -2.99%
  YoY % 50.67% -26.23% -9.13% -23.43% 0.64% -0.03% -
  Horiz. % 83.35% 168.99% 133.87% 122.67% 99.38% 100.03% 100.00%
NP -1,707 -5,856 12,879 16,945 20,805 10,350 17,248 -
  YoY % 70.85% -145.47% -24.00% -18.55% 101.01% -39.99% -
  Horiz. % -9.90% -33.95% 74.67% 98.24% 120.62% 60.01% 100.00%
NP to SH -7,859 -9,399 5,826 12,045 13,473 5,952 13,005 -
  YoY % 16.38% -261.33% -51.63% -10.60% 126.36% -54.23% -
  Horiz. % -60.43% -72.27% 44.80% 92.62% 103.60% 45.77% 100.00%
Tax Rate 139.09 % 190.68 % 43.10 % 34.53 % 25.82 % 41.32 % 29.70 % 29.32%
  YoY % -27.06% 342.41% 24.82% 33.73% -37.51% 39.12% -
  Horiz. % 468.32% 642.02% 145.12% 116.26% 86.94% 139.12% 100.00%
Total Cost 87,147 91,953 67,255 72,832 72,797 76,972 71,623 3.32%
  YoY % -5.23% 36.72% -7.66% 0.05% -5.42% 7.47% -
  Horiz. % 121.67% 128.38% 93.90% 101.69% 101.64% 107.47% 100.00%
Net Worth 85,381 0 0 112,513 104,501 99,527 98,684 -2.38%
  YoY % 0.00% 0.00% 0.00% 7.67% 5.00% 0.85% -
  Horiz. % 86.52% 0.00% 0.00% 114.01% 105.90% 100.85% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 4,006 3,099 2,517 8,299 17,866 8,088 4,002 0.01%
  YoY % 29.24% 23.15% -69.67% -53.55% 120.89% 102.07% -
  Horiz. % 100.09% 77.44% 62.89% 207.35% 446.35% 202.07% 100.00%
Div Payout % - % - % 43.21 % 68.91 % 132.61 % 135.89 % 30.78 % -
  YoY % 0.00% 0.00% -37.30% -48.04% -2.41% 341.49% -
  Horiz. % 0.00% 0.00% 140.38% 223.88% 430.83% 441.49% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 85,381 0 0 112,513 104,501 99,527 98,684 -2.38%
  YoY % 0.00% 0.00% 0.00% 7.67% 5.00% 0.85% -
  Horiz. % 86.52% 0.00% 0.00% 114.01% 105.90% 100.85% 100.00%
NOSH 656,780 657,673 647,500 661,846 653,137 663,518 657,894 -0.03%
  YoY % -0.14% 1.57% -2.17% 1.33% -1.56% 0.85% -
  Horiz. % 99.83% 99.97% 98.42% 100.60% 99.28% 100.85% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -2.00 % -6.80 % 16.07 % 18.87 % 22.23 % 11.85 % 19.41 % -
  YoY % 70.59% -142.31% -14.84% -15.11% 87.59% -38.95% -
  Horiz. % -10.30% -35.03% 82.79% 97.22% 114.53% 61.05% 100.00%
ROE -9.20 % - % - % 10.71 % 12.89 % 5.98 % 13.18 % -
  YoY % 0.00% 0.00% 0.00% -16.91% 115.55% -54.63% -
  Horiz. % -69.80% 0.00% 0.00% 81.26% 97.80% 45.37% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 13.01 13.09 12.38 13.56 14.33 13.16 13.51 -0.63%
  YoY % -0.61% 5.74% -8.70% -5.37% 8.89% -2.59% -
  Horiz. % 96.30% 96.89% 91.64% 100.37% 106.07% 97.41% 100.00%
EPS -1.20 -1.43 0.90 1.82 2.06 0.90 1.98 -
  YoY % 16.08% -258.89% -50.55% -11.65% 128.89% -54.55% -
  Horiz. % -60.61% -72.22% 45.45% 91.92% 104.04% 45.45% 100.00%
DPS 0.61 0.47 0.39 1.26 2.72 1.22 0.61 -
  YoY % 29.79% 20.51% -69.05% -53.68% 122.95% 100.00% -
  Horiz. % 100.00% 77.05% 63.93% 206.56% 445.90% 200.00% 100.00%
NAPS 0.1300 0.0000 0.0000 0.1700 0.1600 0.1500 0.1500 -2.35%
  YoY % 0.00% 0.00% 0.00% 6.25% 6.67% 0.00% -
  Horiz. % 86.67% 0.00% 0.00% 113.33% 106.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.98 13.08 12.18 13.64 14.23 13.27 13.51 -0.66%
  YoY % -0.76% 7.39% -10.70% -4.15% 7.23% -1.78% -
  Horiz. % 96.08% 96.82% 90.16% 100.96% 105.33% 98.22% 100.00%
EPS -1.19 -1.43 0.89 1.83 2.05 0.90 1.98 -
  YoY % 16.78% -260.67% -51.37% -10.73% 127.78% -54.55% -
  Horiz. % -60.10% -72.22% 44.95% 92.42% 103.54% 45.45% 100.00%
DPS 0.61 0.47 0.38 1.26 2.72 1.23 0.61 -
  YoY % 29.79% 23.68% -69.84% -53.68% 121.14% 101.64% -
  Horiz. % 100.00% 77.05% 62.30% 206.56% 445.90% 201.64% 100.00%
NAPS 0.1298 0.0000 0.0000 0.1710 0.1588 0.1513 0.1500 -2.38%
  YoY % 0.00% 0.00% 0.00% 7.68% 4.96% 0.87% -
  Horiz. % 86.53% 0.00% 0.00% 114.00% 105.87% 100.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.1400 0.1400 0.1950 0.2200 0.1450 0.1700 0.1800 -
P/RPS 1.08 1.07 1.58 1.62 1.01 1.29 1.33 -3.41%
  YoY % 0.93% -32.28% -2.47% 60.40% -21.71% -3.01% -
  Horiz. % 81.20% 80.45% 118.80% 121.80% 75.94% 96.99% 100.00%
P/EPS -11.70 -9.80 21.67 12.09 7.03 18.95 9.11 -
  YoY % -19.39% -145.22% 79.24% 71.98% -62.90% 108.01% -
  Horiz. % -128.43% -107.57% 237.87% 132.71% 77.17% 208.01% 100.00%
EY -8.55 -10.21 4.61 8.27 14.23 5.28 10.98 -
  YoY % 16.26% -321.48% -44.26% -41.88% 169.51% -51.91% -
  Horiz. % -77.87% -92.99% 41.99% 75.32% 129.60% 48.09% 100.00%
DY 4.36 3.37 1.99 5.73 18.76 7.18 3.39 4.28%
  YoY % 29.38% 69.35% -65.27% -69.46% 161.28% 111.80% -
  Horiz. % 128.61% 99.41% 58.70% 169.03% 553.39% 211.80% 100.00%
P/NAPS 1.08 0.00 0.00 1.29 0.91 1.13 1.20 -1.74%
  YoY % 0.00% 0.00% 0.00% 41.76% -19.47% -5.83% -
  Horiz. % 90.00% 0.00% 0.00% 107.50% 75.83% 94.17% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 20/11/17 21/11/16 23/11/15 24/11/14 15/11/13 30/11/12 17/11/11 -
Price 0.1300 0.1350 0.2050 0.2050 0.1750 0.1600 0.2200 -
P/RPS 1.00 1.03 1.66 1.51 1.22 1.22 1.63 -7.81%
  YoY % -2.91% -37.95% 9.93% 23.77% 0.00% -25.15% -
  Horiz. % 61.35% 63.19% 101.84% 92.64% 74.85% 74.85% 100.00%
P/EPS -10.86 -9.45 22.78 11.26 8.48 17.84 11.13 -
  YoY % -14.92% -141.48% 102.31% 32.78% -52.47% 60.29% -
  Horiz. % -97.57% -84.91% 204.67% 101.17% 76.19% 160.29% 100.00%
EY -9.20 -10.59 4.39 8.88 11.79 5.61 8.99 -
  YoY % 13.13% -341.23% -50.56% -24.68% 110.16% -37.60% -
  Horiz. % -102.34% -117.80% 48.83% 98.78% 131.15% 62.40% 100.00%
DY 4.69 3.49 1.90 6.15 15.54 7.63 2.77 9.16%
  YoY % 34.38% 83.68% -69.11% -60.42% 103.67% 175.45% -
  Horiz. % 169.31% 125.99% 68.59% 222.02% 561.01% 275.45% 100.00%
P/NAPS 1.00 0.00 0.00 1.21 1.09 1.07 1.47 -6.21%
  YoY % 0.00% 0.00% 0.00% 11.01% 1.87% -27.21% -
  Horiz. % 68.03% 0.00% 0.00% 82.31% 74.15% 72.79% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers