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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 99,505 87,465 83,876 87,402 80,529 83,989 96,807 0.46%
  YoY % 13.77% 4.28% -4.03% 8.53% -4.12% -13.24% -
  Horiz. % 102.79% 90.35% 86.64% 90.28% 83.19% 86.76% 100.00%
PBT 15,112 12,816 12,841 6,287 12,861 22,360 32,926 -12.17%
  YoY % 17.92% -0.19% 104.25% -51.12% -42.48% -32.09% -
  Horiz. % 45.90% 38.92% 39.00% 19.09% 39.06% 67.91% 100.00%
Tax -7,463 -5,655 -5,341 -8,460 -13,867 -7,624 -9,162 -3.36%
  YoY % -31.97% -5.88% 36.87% 38.99% -81.89% 16.79% -
  Horiz. % 81.46% 61.72% 58.30% 92.34% 151.35% 83.21% 100.00%
NP 7,649 7,161 7,500 -2,173 -1,006 14,736 23,764 -17.21%
  YoY % 6.81% -4.52% 445.14% -116.00% -106.83% -37.99% -
  Horiz. % 32.19% 30.13% 31.56% -9.14% -4.23% 62.01% 100.00%
NP to SH 1,934 1,408 997 -7,405 -5,212 9,309 15,846 -29.56%
  YoY % 37.36% 41.22% 113.46% -42.08% -155.99% -41.25% -
  Horiz. % 12.20% 8.89% 6.29% -46.73% -32.89% 58.75% 100.00%
Tax Rate 49.38 % 44.12 % 41.59 % 134.56 % 107.82 % 34.10 % 27.83 % 10.02%
  YoY % 11.92% 6.08% -69.09% 24.80% 216.19% 22.53% -
  Horiz. % 177.43% 158.53% 149.44% 483.51% 387.42% 122.53% 100.00%
Total Cost 91,856 80,304 76,376 89,575 81,535 69,253 73,043 3.89%
  YoY % 14.39% 5.14% -14.74% 9.86% 17.73% -5.19% -
  Horiz. % 125.76% 109.94% 104.56% 122.63% 111.63% 94.81% 100.00%
Net Worth 78,675 78,743 85,370 85,381 99,000 110,603 111,483 -5.64%
  YoY % -0.09% -7.76% -0.01% -13.76% -10.49% -0.79% -
  Horiz. % 70.57% 70.63% 76.58% 76.59% 88.80% 99.21% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 3,605 3,281 3,283 5,588 4,035 4,037 17,104 -22.84%
  YoY % 9.88% -0.06% -41.24% 38.49% -0.05% -76.40% -
  Horiz. % 21.08% 19.19% 19.20% 32.67% 23.59% 23.60% 100.00%
Div Payout % 186.45 % 233.07 % 329.34 % - % - % 43.37 % 107.94 % 9.53%
  YoY % -20.00% -29.23% 0.00% 0.00% 0.00% -59.82% -
  Horiz. % 172.73% 215.93% 305.11% 0.00% 0.00% 40.18% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 78,675 78,743 85,370 85,381 99,000 110,603 111,483 -5.64%
  YoY % -0.09% -7.76% -0.01% -13.76% -10.49% -0.79% -
  Horiz. % 70.57% 70.63% 76.58% 76.59% 88.80% 99.21% 100.00%
NOSH 655,631 656,196 656,699 656,780 659,999 650,606 655,783 -0.00%
  YoY % -0.09% -0.08% -0.01% -0.49% 1.44% -0.79% -
  Horiz. % 99.98% 100.06% 100.14% 100.15% 100.64% 99.21% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 7.69 % 8.19 % 8.94 % -2.49 % -1.25 % 17.55 % 24.55 % -17.58%
  YoY % -6.11% -8.39% 459.04% -99.20% -107.12% -28.51% -
  Horiz. % 31.32% 33.36% 36.42% -10.14% -5.09% 71.49% 100.00%
ROE 2.46 % 1.79 % 1.17 % -8.67 % -5.26 % 8.42 % 14.21 % -25.34%
  YoY % 37.43% 52.99% 113.49% -64.83% -162.47% -40.75% -
  Horiz. % 17.31% 12.60% 8.23% -61.01% -37.02% 59.25% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 15.18 13.33 12.77 13.31 12.20 12.91 14.76 0.47%
  YoY % 13.88% 4.39% -4.06% 9.10% -5.50% -12.53% -
  Horiz. % 102.85% 90.31% 86.52% 90.18% 82.66% 87.47% 100.00%
EPS 0.29 0.21 0.15 -1.13 -0.79 1.43 2.42 -29.77%
  YoY % 38.10% 40.00% 113.27% -43.04% -155.24% -40.91% -
  Horiz. % 11.98% 8.68% 6.20% -46.69% -32.64% 59.09% 100.00%
DPS 0.55 0.50 0.50 0.85 0.61 0.61 2.61 -22.85%
  YoY % 10.00% 0.00% -41.18% 39.34% 0.00% -76.63% -
  Horiz. % 21.07% 19.16% 19.16% 32.57% 23.37% 23.37% 100.00%
NAPS 0.1200 0.1200 0.1300 0.1300 0.1500 0.1700 0.1700 -5.64%
  YoY % 0.00% -7.69% 0.00% -13.33% -11.76% 0.00% -
  Horiz. % 70.59% 70.59% 76.47% 76.47% 88.24% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 15.12 13.29 12.75 13.28 12.24 12.76 14.71 0.46%
  YoY % 13.77% 4.24% -3.99% 8.50% -4.08% -13.26% -
  Horiz. % 102.79% 90.35% 86.68% 90.28% 83.21% 86.74% 100.00%
EPS 0.29 0.21 0.15 -1.13 -0.79 1.41 2.41 -29.73%
  YoY % 38.10% 40.00% 113.27% -43.04% -156.03% -41.49% -
  Horiz. % 12.03% 8.71% 6.22% -46.89% -32.78% 58.51% 100.00%
DPS 0.55 0.50 0.50 0.85 0.61 0.61 2.60 -22.80%
  YoY % 10.00% 0.00% -41.18% 39.34% 0.00% -76.54% -
  Horiz. % 21.15% 19.23% 19.23% 32.69% 23.46% 23.46% 100.00%
NAPS 0.1196 0.1197 0.1297 0.1298 0.1505 0.1681 0.1694 -5.63%
  YoY % -0.08% -7.71% -0.08% -13.75% -10.47% -0.77% -
  Horiz. % 70.60% 70.66% 76.56% 76.62% 88.84% 99.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.1200 0.1200 0.1300 0.1400 0.1900 0.2050 0.1700 -
P/RPS 0.79 0.90 1.02 1.05 1.56 1.59 1.15 -6.06%
  YoY % -12.22% -11.76% -2.86% -32.69% -1.89% 38.26% -
  Horiz. % 68.70% 78.26% 88.70% 91.30% 135.65% 138.26% 100.00%
P/EPS 40.68 55.93 85.63 -12.42 -24.06 14.33 7.04 33.94%
  YoY % -27.27% -34.68% 789.45% 48.38% -267.90% 103.55% -
  Horiz. % 577.84% 794.46% 1,216.34% -176.42% -341.76% 203.55% 100.00%
EY 2.46 1.79 1.17 -8.05 -4.16 6.98 14.21 -25.34%
  YoY % 37.43% 52.99% 114.53% -93.51% -159.60% -50.88% -
  Horiz. % 17.31% 12.60% 8.23% -56.65% -29.28% 49.12% 100.00%
DY 4.58 4.17 3.85 6.08 3.21 2.98 15.35 -18.25%
  YoY % 9.83% 8.31% -36.68% 89.41% 7.72% -80.59% -
  Horiz. % 29.84% 27.17% 25.08% 39.61% 20.91% 19.41% 100.00%
P/NAPS 1.00 1.00 1.00 1.08 1.27 1.21 1.00 -
  YoY % 0.00% 0.00% -7.41% -14.96% 4.96% 21.00% -
  Horiz. % 100.00% 100.00% 100.00% 108.00% 127.00% 121.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 27/02/18 02/03/17 29/02/16 27/02/15 28/02/14 -
Price 0.1150 0.1300 0.1200 0.1700 0.1800 0.2100 0.2150 -
P/RPS 0.76 0.98 0.94 1.28 1.48 1.63 1.46 -10.31%
  YoY % -22.45% 4.26% -26.56% -13.51% -9.20% 11.64% -
  Horiz. % 52.05% 67.12% 64.38% 87.67% 101.37% 111.64% 100.00%
P/EPS 38.99 60.59 79.04 -15.08 -22.79 14.68 8.90 27.90%
  YoY % -35.65% -23.34% 624.14% 33.83% -255.25% 64.94% -
  Horiz. % 438.09% 680.79% 888.09% -169.44% -256.07% 164.94% 100.00%
EY 2.57 1.65 1.27 -6.63 -4.39 6.81 11.24 -21.79%
  YoY % 55.76% 29.92% 119.16% -51.03% -164.46% -39.41% -
  Horiz. % 22.86% 14.68% 11.30% -58.99% -39.06% 60.59% 100.00%
DY 4.78 3.85 4.17 5.01 3.39 2.90 12.14 -14.38%
  YoY % 24.16% -7.67% -16.77% 47.79% 16.90% -76.11% -
  Horiz. % 39.37% 31.71% 34.35% 41.27% 27.92% 23.89% 100.00%
P/NAPS 0.96 1.08 0.92 1.31 1.20 1.24 1.26 -4.43%
  YoY % -11.11% 17.39% -29.77% 9.17% -3.23% -1.59% -
  Horiz. % 76.19% 85.71% 73.02% 103.97% 95.24% 98.41% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
7. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS