Highlights

[PICORP] YoY TTM Result on 2018-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 07-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     48.00%    YoY -     131.15%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 100,264 84,911 85,440 86,097 80,134 89,777 93,602 1.15%
  YoY % 18.08% -0.62% -0.76% 7.44% -10.74% -4.09% -
  Horiz. % 107.12% 90.71% 91.28% 91.98% 85.61% 95.91% 100.00%
PBT 13,142 14,150 4,367 6,458 22,634 25,884 28,047 -11.86%
  YoY % -7.12% 224.02% -32.38% -71.47% -12.56% -7.71% -
  Horiz. % 46.86% 50.45% 15.57% 23.03% 80.70% 92.29% 100.00%
Tax -6,341 -5,418 -6,074 -12,314 -9,755 -8,939 -7,242 -2.19%
  YoY % -17.04% 10.80% 50.67% -26.23% -9.13% -23.43% -
  Horiz. % 87.56% 74.81% 83.87% 170.04% 134.70% 123.43% 100.00%
NP 6,801 8,732 -1,707 -5,856 12,879 16,945 20,805 -16.99%
  YoY % -22.11% 611.54% 70.85% -145.47% -24.00% -18.55% -
  Horiz. % 32.69% 41.97% -8.20% -28.15% 61.90% 81.45% 100.00%
NP to SH 1,791 2,448 -7,859 -9,399 5,826 12,045 13,473 -28.55%
  YoY % -26.84% 131.15% 16.38% -261.33% -51.63% -10.60% -
  Horiz. % 13.29% 18.17% -58.33% -69.76% 43.24% 89.40% 100.00%
Tax Rate 48.25 % 38.29 % 139.09 % 190.68 % 43.10 % 34.53 % 25.82 % 10.98%
  YoY % 26.01% -72.47% -27.06% 342.41% 24.82% 33.73% -
  Horiz. % 186.87% 148.30% 538.69% 738.50% 166.92% 133.73% 100.00%
Total Cost 93,463 76,179 87,147 91,953 67,255 72,832 72,797 4.25%
  YoY % 22.69% -12.59% -5.23% 36.72% -7.66% 0.05% -
  Horiz. % 128.39% 104.65% 119.71% 126.31% 92.39% 100.05% 100.00%
Net Worth 78,695 78,793 85,381 0 0 112,513 104,501 -4.61%
  YoY % -0.12% -7.72% 0.00% 0.00% 0.00% 7.67% -
  Horiz. % 75.31% 75.40% 81.70% 0.00% 0.00% 107.67% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 2,296 4,268 4,006 3,099 2,517 8,299 17,866 -28.95%
  YoY % -46.19% 6.54% 29.24% 23.15% -69.67% -53.55% -
  Horiz. % 12.85% 23.89% 22.42% 17.35% 14.09% 46.45% 100.00%
Div Payout % 128.23 % 174.36 % - % - % 43.21 % 68.91 % 132.61 % -0.56%
  YoY % -26.46% 0.00% 0.00% 0.00% -37.30% -48.04% -
  Horiz. % 96.70% 131.48% 0.00% 0.00% 32.58% 51.96% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 78,695 78,793 85,381 0 0 112,513 104,501 -4.61%
  YoY % -0.12% -7.72% 0.00% 0.00% 0.00% 7.67% -
  Horiz. % 75.31% 75.40% 81.70% 0.00% 0.00% 107.67% 100.00%
NOSH 655,796 656,609 656,780 657,673 647,500 661,846 653,137 0.07%
  YoY % -0.12% -0.03% -0.14% 1.57% -2.17% 1.33% -
  Horiz. % 100.41% 100.53% 100.56% 100.69% 99.14% 101.33% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.78 % 10.28 % -2.00 % -6.80 % 16.07 % 18.87 % 22.23 % -17.95%
  YoY % -34.05% 614.00% 70.59% -142.31% -14.84% -15.11% -
  Horiz. % 30.50% 46.24% -9.00% -30.59% 72.29% 84.89% 100.00%
ROE 2.28 % 3.11 % -9.20 % - % - % 10.71 % 12.89 % -25.07%
  YoY % -26.69% 133.80% 0.00% 0.00% 0.00% -16.91% -
  Horiz. % 17.69% 24.13% -71.37% 0.00% 0.00% 83.09% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 15.29 12.93 13.01 13.09 12.38 13.56 14.33 1.09%
  YoY % 18.25% -0.61% -0.61% 5.74% -8.70% -5.37% -
  Horiz. % 106.70% 90.23% 90.79% 91.35% 86.39% 94.63% 100.00%
EPS 0.27 0.37 -1.20 -1.43 0.90 1.82 2.06 -28.72%
  YoY % -27.03% 130.83% 16.08% -258.89% -50.55% -11.65% -
  Horiz. % 13.11% 17.96% -58.25% -69.42% 43.69% 88.35% 100.00%
DPS 0.35 0.65 0.61 0.47 0.39 1.26 2.72 -28.94%
  YoY % -46.15% 6.56% 29.79% 20.51% -69.05% -53.68% -
  Horiz. % 12.87% 23.90% 22.43% 17.28% 14.34% 46.32% 100.00%
NAPS 0.1200 0.1200 0.1300 0.0000 0.0000 0.1700 0.1600 -4.68%
  YoY % 0.00% -7.69% 0.00% 0.00% 0.00% 6.25% -
  Horiz. % 75.00% 75.00% 81.25% 0.00% 0.00% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 15.24 12.90 12.98 13.08 12.18 13.64 14.23 1.15%
  YoY % 18.14% -0.62% -0.76% 7.39% -10.70% -4.15% -
  Horiz. % 107.10% 90.65% 91.22% 91.92% 85.59% 95.85% 100.00%
EPS 0.27 0.37 -1.19 -1.43 0.89 1.83 2.05 -28.66%
  YoY % -27.03% 131.09% 16.78% -260.67% -51.37% -10.73% -
  Horiz. % 13.17% 18.05% -58.05% -69.76% 43.41% 89.27% 100.00%
DPS 0.35 0.65 0.61 0.47 0.38 1.26 2.72 -28.94%
  YoY % -46.15% 6.56% 29.79% 23.68% -69.84% -53.68% -
  Horiz. % 12.87% 23.90% 22.43% 17.28% 13.97% 46.32% 100.00%
NAPS 0.1196 0.1197 0.1298 0.0000 0.0000 0.1710 0.1588 -4.61%
  YoY % -0.08% -7.78% 0.00% 0.00% 0.00% 7.68% -
  Horiz. % 75.31% 75.38% 81.74% 0.00% 0.00% 107.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.1300 0.1300 0.1400 0.1400 0.1950 0.2200 0.1450 -
P/RPS 0.85 1.01 1.08 1.07 1.58 1.62 1.01 -2.83%
  YoY % -15.84% -6.48% 0.93% -32.28% -2.47% 60.40% -
  Horiz. % 84.16% 100.00% 106.93% 105.94% 156.44% 160.40% 100.00%
P/EPS 47.60 34.87 -11.70 -9.80 21.67 12.09 7.03 37.52%
  YoY % 36.51% 398.03% -19.39% -145.22% 79.24% 71.98% -
  Horiz. % 677.10% 496.02% -166.43% -139.40% 308.25% 171.98% 100.00%
EY 2.10 2.87 -8.55 -10.21 4.61 8.27 14.23 -27.29%
  YoY % -26.83% 133.57% 16.26% -321.48% -44.26% -41.88% -
  Horiz. % 14.76% 20.17% -60.08% -71.75% 32.40% 58.12% 100.00%
DY 2.69 5.00 4.36 3.37 1.99 5.73 18.76 -27.64%
  YoY % -46.20% 14.68% 29.38% 69.35% -65.27% -69.46% -
  Horiz. % 14.34% 26.65% 23.24% 17.96% 10.61% 30.54% 100.00%
P/NAPS 1.08 1.08 1.08 0.00 0.00 1.29 0.91 2.89%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 41.76% -
  Horiz. % 118.68% 118.68% 118.68% 0.00% 0.00% 141.76% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 07/11/18 20/11/17 21/11/16 23/11/15 24/11/14 15/11/13 -
Price 0.1200 0.1150 0.1300 0.1350 0.2050 0.2050 0.1750 -
P/RPS 0.78 0.89 1.00 1.03 1.66 1.51 1.22 -7.18%
  YoY % -12.36% -11.00% -2.91% -37.95% 9.93% 23.77% -
  Horiz. % 63.93% 72.95% 81.97% 84.43% 136.07% 123.77% 100.00%
P/EPS 43.94 30.85 -10.86 -9.45 22.78 11.26 8.48 31.53%
  YoY % 42.43% 384.07% -14.92% -141.48% 102.31% 32.78% -
  Horiz. % 518.16% 363.80% -128.07% -111.44% 268.63% 132.78% 100.00%
EY 2.28 3.24 -9.20 -10.59 4.39 8.88 11.79 -23.95%
  YoY % -29.63% 135.22% 13.13% -341.23% -50.56% -24.68% -
  Horiz. % 19.34% 27.48% -78.03% -89.82% 37.23% 75.32% 100.00%
DY 2.92 5.65 4.69 3.49 1.90 6.15 15.54 -24.31%
  YoY % -48.32% 20.47% 34.38% 83.68% -69.11% -60.42% -
  Horiz. % 18.79% 36.36% 30.18% 22.46% 12.23% 39.58% 100.00%
P/NAPS 1.00 0.96 1.00 0.00 0.00 1.21 1.09 -1.43%
  YoY % 4.17% -4.00% 0.00% 0.00% 0.00% 11.01% -
  Horiz. % 91.74% 88.07% 91.74% 0.00% 0.00% 111.01% 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