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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers