Highlights

[PICORP] YoY TTM Result on 2014-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -22.71%    YoY -     -41.25%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 83,876 87,402 80,529 83,989 96,807 89,129 87,853 -0.77%
  YoY % -4.03% 8.53% -4.12% -13.24% 8.61% 1.45% -
  Horiz. % 95.47% 99.49% 91.66% 95.60% 110.19% 101.45% 100.00%
PBT 12,841 6,287 12,861 22,360 32,926 16,640 24,910 -10.45%
  YoY % 104.25% -51.12% -42.48% -32.09% 97.87% -33.20% -
  Horiz. % 51.55% 25.24% 51.63% 89.76% 132.18% 66.80% 100.00%
Tax -5,341 -8,460 -13,867 -7,624 -9,162 -7,055 -7,573 -5.65%
  YoY % 36.87% 38.99% -81.89% 16.79% -29.87% 6.84% -
  Horiz. % 70.53% 111.71% 183.11% 100.67% 120.98% 93.16% 100.00%
NP 7,500 -2,173 -1,006 14,736 23,764 9,585 17,337 -13.02%
  YoY % 445.14% -116.00% -106.83% -37.99% 147.93% -44.71% -
  Horiz. % 43.26% -12.53% -5.80% 85.00% 137.07% 55.29% 100.00%
NP to SH 997 -7,405 -5,212 9,309 15,846 5,332 12,359 -34.24%
  YoY % 113.46% -42.08% -155.99% -41.25% 197.19% -56.86% -
  Horiz. % 8.07% -59.92% -42.17% 75.32% 128.21% 43.14% 100.00%
Tax Rate 41.59 % 134.56 % 107.82 % 34.10 % 27.83 % 42.40 % 30.40 % 5.36%
  YoY % -69.09% 24.80% 216.19% 22.53% -34.36% 39.47% -
  Horiz. % 136.81% 442.63% 354.67% 112.17% 91.55% 139.47% 100.00%
Total Cost 76,376 89,575 81,535 69,253 73,043 79,544 70,516 1.34%
  YoY % -14.74% 9.86% 17.73% -5.19% -8.17% 12.80% -
  Horiz. % 108.31% 127.03% 115.63% 98.21% 103.58% 112.80% 100.00%
Net Worth 85,370 85,381 99,000 110,603 111,483 99,173 100,875 -2.74%
  YoY % -0.01% -13.76% -10.49% -0.79% 12.41% -1.69% -
  Horiz. % 84.63% 84.64% 98.14% 109.64% 110.52% 98.31% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 3,283 5,588 4,035 4,037 17,104 5,024 7,457 -12.77%
  YoY % -41.24% 38.49% -0.05% -76.40% 240.40% -32.62% -
  Horiz. % 44.03% 74.93% 54.11% 54.14% 229.36% 67.38% 100.00%
Div Payout % 329.34 % - % - % 43.37 % 107.94 % 94.24 % 60.34 % 32.66%
  YoY % 0.00% 0.00% 0.00% -59.82% 14.54% 56.18% -
  Horiz. % 545.81% 0.00% 0.00% 71.88% 178.89% 156.18% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 85,370 85,381 99,000 110,603 111,483 99,173 100,875 -2.74%
  YoY % -0.01% -13.76% -10.49% -0.79% 12.41% -1.69% -
  Horiz. % 84.63% 84.64% 98.14% 109.64% 110.52% 98.31% 100.00%
NOSH 656,699 656,780 659,999 650,606 655,783 661,153 672,500 -0.40%
  YoY % -0.01% -0.49% 1.44% -0.79% -0.81% -1.69% -
  Horiz. % 97.65% 97.66% 98.14% 96.74% 97.51% 98.31% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 8.94 % -2.49 % -1.25 % 17.55 % 24.55 % 10.75 % 19.73 % -12.35%
  YoY % 459.04% -99.20% -107.12% -28.51% 128.37% -45.51% -
  Horiz. % 45.31% -12.62% -6.34% 88.95% 124.43% 54.49% 100.00%
ROE 1.17 % -8.67 % -5.26 % 8.42 % 14.21 % 5.38 % 12.25 % -32.37%
  YoY % 113.49% -64.83% -162.47% -40.75% 164.13% -56.08% -
  Horiz. % 9.55% -70.78% -42.94% 68.73% 116.00% 43.92% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 12.77 13.31 12.20 12.91 14.76 13.48 13.06 -0.37%
  YoY % -4.06% 9.10% -5.50% -12.53% 9.50% 3.22% -
  Horiz. % 97.78% 101.91% 93.42% 98.85% 113.02% 103.22% 100.00%
EPS 0.15 -1.13 -0.79 1.43 2.42 0.81 1.84 -34.13%
  YoY % 113.27% -43.04% -155.24% -40.91% 198.77% -55.98% -
  Horiz. % 8.15% -61.41% -42.93% 77.72% 131.52% 44.02% 100.00%
DPS 0.50 0.85 0.61 0.61 2.61 0.76 1.11 -12.44%
  YoY % -41.18% 39.34% 0.00% -76.63% 243.42% -31.53% -
  Horiz. % 45.05% 76.58% 54.95% 54.95% 235.14% 68.47% 100.00%
NAPS 0.1300 0.1300 0.1500 0.1700 0.1700 0.1500 0.1500 -2.35%
  YoY % 0.00% -13.33% -11.76% 0.00% 13.33% 0.00% -
  Horiz. % 86.67% 86.67% 100.00% 113.33% 113.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 12.75 13.28 12.24 12.76 14.71 13.55 13.35 -0.76%
  YoY % -3.99% 8.50% -4.08% -13.26% 8.56% 1.50% -
  Horiz. % 95.51% 99.48% 91.69% 95.58% 110.19% 101.50% 100.00%
EPS 0.15 -1.13 -0.79 1.41 2.41 0.81 1.88 -34.36%
  YoY % 113.27% -43.04% -156.03% -41.49% 197.53% -56.91% -
  Horiz. % 7.98% -60.11% -42.02% 75.00% 128.19% 43.09% 100.00%
DPS 0.50 0.85 0.61 0.61 2.60 0.76 1.13 -12.70%
  YoY % -41.18% 39.34% 0.00% -76.54% 242.11% -32.74% -
  Horiz. % 44.25% 75.22% 53.98% 53.98% 230.09% 67.26% 100.00%
NAPS 0.1297 0.1298 0.1505 0.1681 0.1694 0.1507 0.1533 -2.75%
  YoY % -0.08% -13.75% -10.47% -0.77% 12.41% -1.70% -
  Horiz. % 84.61% 84.67% 98.17% 109.65% 110.50% 98.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.1300 0.1400 0.1900 0.2050 0.1700 0.1600 0.2200 -
P/RPS 1.02 1.05 1.56 1.59 1.15 1.19 1.68 -7.97%
  YoY % -2.86% -32.69% -1.89% 38.26% -3.36% -29.17% -
  Horiz. % 60.71% 62.50% 92.86% 94.64% 68.45% 70.83% 100.00%
P/EPS 85.63 -12.42 -24.06 14.33 7.04 19.84 11.97 38.77%
  YoY % 789.45% 48.38% -267.90% 103.55% -64.52% 65.75% -
  Horiz. % 715.37% -103.76% -201.00% 119.72% 58.81% 165.75% 100.00%
EY 1.17 -8.05 -4.16 6.98 14.21 5.04 8.35 -27.91%
  YoY % 114.53% -93.51% -159.60% -50.88% 181.94% -39.64% -
  Horiz. % 14.01% -96.41% -49.82% 83.59% 170.18% 60.36% 100.00%
DY 3.85 6.08 3.21 2.98 15.35 4.75 5.04 -4.39%
  YoY % -36.68% 89.41% 7.72% -80.59% 223.16% -5.75% -
  Horiz. % 76.39% 120.63% 63.69% 59.13% 304.56% 94.25% 100.00%
P/NAPS 1.00 1.08 1.27 1.21 1.00 1.07 1.47 -6.21%
  YoY % -7.41% -14.96% 4.96% 21.00% -6.54% -27.21% -
  Horiz. % 68.03% 73.47% 86.39% 82.31% 68.03% 72.79% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 02/03/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.1200 0.1700 0.1800 0.2100 0.2150 0.1350 0.2200 -
P/RPS 0.94 1.28 1.48 1.63 1.46 1.00 1.68 -9.22%
  YoY % -26.56% -13.51% -9.20% 11.64% 46.00% -40.48% -
  Horiz. % 55.95% 76.19% 88.10% 97.02% 86.90% 59.52% 100.00%
P/EPS 79.04 -15.08 -22.79 14.68 8.90 16.74 11.97 36.93%
  YoY % 624.14% 33.83% -255.25% 64.94% -46.83% 39.85% -
  Horiz. % 660.32% -125.98% -190.39% 122.64% 74.35% 139.85% 100.00%
EY 1.27 -6.63 -4.39 6.81 11.24 5.97 8.35 -26.92%
  YoY % 119.16% -51.03% -164.46% -39.41% 88.27% -28.50% -
  Horiz. % 15.21% -79.40% -52.57% 81.56% 134.61% 71.50% 100.00%
DY 4.17 5.01 3.39 2.90 12.14 5.63 5.04 -3.11%
  YoY % -16.77% 47.79% 16.90% -76.11% 115.63% 11.71% -
  Horiz. % 82.74% 99.40% 67.26% 57.54% 240.87% 111.71% 100.00%
P/NAPS 0.92 1.31 1.20 1.24 1.26 0.90 1.47 -7.51%
  YoY % -29.77% 9.17% -3.23% -1.59% 40.00% -38.78% -
  Horiz. % 62.59% 89.12% 81.63% 84.35% 85.71% 61.22% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS