Highlights

[PICORP] YoY TTM Result on 2017-12-31 [#4]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     112.69%    YoY -     113.46%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 87,465 83,876 87,402 80,529 83,989 96,807 89,129 -0.31%
  YoY % 4.28% -4.03% 8.53% -4.12% -13.24% 8.61% -
  Horiz. % 98.13% 94.11% 98.06% 90.35% 94.23% 108.61% 100.00%
PBT 12,816 12,841 6,287 12,861 22,360 32,926 16,640 -4.26%
  YoY % -0.19% 104.25% -51.12% -42.48% -32.09% 97.87% -
  Horiz. % 77.02% 77.17% 37.78% 77.29% 134.38% 197.87% 100.00%
Tax -5,655 -5,341 -8,460 -13,867 -7,624 -9,162 -7,055 -3.62%
  YoY % -5.88% 36.87% 38.99% -81.89% 16.79% -29.87% -
  Horiz. % 80.16% 75.71% 119.91% 196.56% 108.07% 129.87% 100.00%
NP 7,161 7,500 -2,173 -1,006 14,736 23,764 9,585 -4.74%
  YoY % -4.52% 445.14% -116.00% -106.83% -37.99% 147.93% -
  Horiz. % 74.71% 78.25% -22.67% -10.50% 153.74% 247.93% 100.00%
NP to SH 1,408 997 -7,405 -5,212 9,309 15,846 5,332 -19.89%
  YoY % 41.22% 113.46% -42.08% -155.99% -41.25% 197.19% -
  Horiz. % 26.41% 18.70% -138.88% -97.75% 174.59% 297.19% 100.00%
Tax Rate 44.12 % 41.59 % 134.56 % 107.82 % 34.10 % 27.83 % 42.40 % 0.66%
  YoY % 6.08% -69.09% 24.80% 216.19% 22.53% -34.36% -
  Horiz. % 104.06% 98.09% 317.36% 254.29% 80.42% 65.64% 100.00%
Total Cost 80,304 76,376 89,575 81,535 69,253 73,043 79,544 0.16%
  YoY % 5.14% -14.74% 9.86% 17.73% -5.19% -8.17% -
  Horiz. % 100.96% 96.02% 112.61% 102.50% 87.06% 91.83% 100.00%
Net Worth 78,743 85,370 85,381 99,000 110,603 111,483 99,173 -3.77%
  YoY % -7.76% -0.01% -13.76% -10.49% -0.79% 12.41% -
  Horiz. % 79.40% 86.08% 86.09% 99.83% 111.53% 112.41% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 3,281 3,283 5,588 4,035 4,037 17,104 5,024 -6.85%
  YoY % -0.06% -41.24% 38.49% -0.05% -76.40% 240.40% -
  Horiz. % 65.31% 65.35% 111.21% 80.31% 80.35% 340.40% 100.00%
Div Payout % 233.07 % 329.34 % - % - % 43.37 % 107.94 % 94.24 % 16.28%
  YoY % -29.23% 0.00% 0.00% 0.00% -59.82% 14.54% -
  Horiz. % 247.32% 349.47% 0.00% 0.00% 46.02% 114.54% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 78,743 85,370 85,381 99,000 110,603 111,483 99,173 -3.77%
  YoY % -7.76% -0.01% -13.76% -10.49% -0.79% 12.41% -
  Horiz. % 79.40% 86.08% 86.09% 99.83% 111.53% 112.41% 100.00%
NOSH 656,196 656,699 656,780 659,999 650,606 655,783 661,153 -0.13%
  YoY % -0.08% -0.01% -0.49% 1.44% -0.79% -0.81% -
  Horiz. % 99.25% 99.33% 99.34% 99.83% 98.40% 99.19% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 8.19 % 8.94 % -2.49 % -1.25 % 17.55 % 24.55 % 10.75 % -4.43%
  YoY % -8.39% 459.04% -99.20% -107.12% -28.51% 128.37% -
  Horiz. % 76.19% 83.16% -23.16% -11.63% 163.26% 228.37% 100.00%
ROE 1.79 % 1.17 % -8.67 % -5.26 % 8.42 % 14.21 % 5.38 % -16.75%
  YoY % 52.99% 113.49% -64.83% -162.47% -40.75% 164.13% -
  Horiz. % 33.27% 21.75% -161.15% -97.77% 156.51% 264.13% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 13.33 12.77 13.31 12.20 12.91 14.76 13.48 -0.19%
  YoY % 4.39% -4.06% 9.10% -5.50% -12.53% 9.50% -
  Horiz. % 98.89% 94.73% 98.74% 90.50% 95.77% 109.50% 100.00%
EPS 0.21 0.15 -1.13 -0.79 1.43 2.42 0.81 -20.14%
  YoY % 40.00% 113.27% -43.04% -155.24% -40.91% 198.77% -
  Horiz. % 25.93% 18.52% -139.51% -97.53% 176.54% 298.77% 100.00%
DPS 0.50 0.50 0.85 0.61 0.61 2.61 0.76 -6.74%
  YoY % 0.00% -41.18% 39.34% 0.00% -76.63% 243.42% -
  Horiz. % 65.79% 65.79% 111.84% 80.26% 80.26% 343.42% 100.00%
NAPS 0.1200 0.1300 0.1300 0.1500 0.1700 0.1700 0.1500 -3.65%
  YoY % -7.69% 0.00% -13.33% -11.76% 0.00% 13.33% -
  Horiz. % 80.00% 86.67% 86.67% 100.00% 113.33% 113.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 13.29 12.75 13.28 12.24 12.76 14.71 13.55 -0.32%
  YoY % 4.24% -3.99% 8.50% -4.08% -13.26% 8.56% -
  Horiz. % 98.08% 94.10% 98.01% 90.33% 94.17% 108.56% 100.00%
EPS 0.21 0.15 -1.13 -0.79 1.41 2.41 0.81 -20.14%
  YoY % 40.00% 113.27% -43.04% -156.03% -41.49% 197.53% -
  Horiz. % 25.93% 18.52% -139.51% -97.53% 174.07% 297.53% 100.00%
DPS 0.50 0.50 0.85 0.61 0.61 2.60 0.76 -6.74%
  YoY % 0.00% -41.18% 39.34% 0.00% -76.54% 242.11% -
  Horiz. % 65.79% 65.79% 111.84% 80.26% 80.26% 342.11% 100.00%
NAPS 0.1197 0.1297 0.1298 0.1505 0.1681 0.1694 0.1507 -3.76%
  YoY % -7.71% -0.08% -13.75% -10.47% -0.77% 12.41% -
  Horiz. % 79.43% 86.07% 86.13% 99.87% 111.55% 112.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.1200 0.1300 0.1400 0.1900 0.2050 0.1700 0.1600 -
P/RPS 0.90 1.02 1.05 1.56 1.59 1.15 1.19 -4.55%
  YoY % -11.76% -2.86% -32.69% -1.89% 38.26% -3.36% -
  Horiz. % 75.63% 85.71% 88.24% 131.09% 133.61% 96.64% 100.00%
P/EPS 55.93 85.63 -12.42 -24.06 14.33 7.04 19.84 18.85%
  YoY % -34.68% 789.45% 48.38% -267.90% 103.55% -64.52% -
  Horiz. % 281.91% 431.60% -62.60% -121.27% 72.23% 35.48% 100.00%
EY 1.79 1.17 -8.05 -4.16 6.98 14.21 5.04 -15.84%
  YoY % 52.99% 114.53% -93.51% -159.60% -50.88% 181.94% -
  Horiz. % 35.52% 23.21% -159.72% -82.54% 138.49% 281.94% 100.00%
DY 4.17 3.85 6.08 3.21 2.98 15.35 4.75 -2.15%
  YoY % 8.31% -36.68% 89.41% 7.72% -80.59% 223.16% -
  Horiz. % 87.79% 81.05% 128.00% 67.58% 62.74% 323.16% 100.00%
P/NAPS 1.00 1.00 1.08 1.27 1.21 1.00 1.07 -1.12%
  YoY % 0.00% -7.41% -14.96% 4.96% 21.00% -6.54% -
  Horiz. % 93.46% 93.46% 100.93% 118.69% 113.08% 93.46% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 02/03/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.1300 0.1200 0.1700 0.1800 0.2100 0.2150 0.1350 -
P/RPS 0.98 0.94 1.28 1.48 1.63 1.46 1.00 -0.34%
  YoY % 4.26% -26.56% -13.51% -9.20% 11.64% 46.00% -
  Horiz. % 98.00% 94.00% 128.00% 148.00% 163.00% 146.00% 100.00%
P/EPS 60.59 79.04 -15.08 -22.79 14.68 8.90 16.74 23.90%
  YoY % -23.34% 624.14% 33.83% -255.25% 64.94% -46.83% -
  Horiz. % 361.95% 472.16% -90.08% -136.14% 87.69% 53.17% 100.00%
EY 1.65 1.27 -6.63 -4.39 6.81 11.24 5.97 -19.28%
  YoY % 29.92% 119.16% -51.03% -164.46% -39.41% 88.27% -
  Horiz. % 27.64% 21.27% -111.06% -73.53% 114.07% 188.27% 100.00%
DY 3.85 4.17 5.01 3.39 2.90 12.14 5.63 -6.13%
  YoY % -7.67% -16.77% 47.79% 16.90% -76.11% 115.63% -
  Horiz. % 68.38% 74.07% 88.99% 60.21% 51.51% 215.63% 100.00%
P/NAPS 1.08 0.92 1.31 1.20 1.24 1.26 0.90 3.08%
  YoY % 17.39% -29.77% 9.17% -3.23% -1.59% 40.00% -
  Horiz. % 120.00% 102.22% 145.56% 133.33% 137.78% 140.00% 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.
 


 

64  62  314  1745 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.01-0.02 
 DYNACIA 0.10+0.005 
 SAPNRG-WA 0.145+0.01 
 SAPNRG 0.345+0.005 
 PERDANA 0.430.00 
 JAG 0.0550.00 
 HUBLINE 0.06+0.005 
 HIBISCS 1.05+0.02 
 MTRONIC 0.090.00 
 ORION 0.200.00 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
4. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. Intraday Only - Dayang after Oversold. Going to rebound later? Oversold Chart
7. Dayang snaps rally after downgrade, short selling suspended Good Articles to Share
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers