Highlights

[PICORP] YoY TTM Result on 2014-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -22.10%    YoY -     98.52%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 91,147 80,658 84,100 93,519 88,791 92,099 84,730 1.22%
  YoY % 13.00% -4.09% -10.07% 5.32% -3.59% 8.70% -
  Horiz. % 107.57% 95.19% 99.26% 110.37% 104.79% 108.70% 100.00%
PBT 12,767 7,147 24,331 27,580 18,289 25,505 7,416 9.47%
  YoY % 78.63% -70.63% -11.78% 50.80% -28.29% 243.92% -
  Horiz. % 172.15% 96.37% 328.09% 371.90% 246.62% 343.92% 100.00%
Tax -9,153 -13,537 -7,930 -9,151 -6,509 -7,761 -7,072 4.39%
  YoY % 32.39% -70.71% 13.34% -40.59% 16.13% -9.74% -
  Horiz. % 129.43% 191.42% 112.13% 129.40% 92.04% 109.74% 100.00%
NP 3,614 -6,390 16,401 18,429 11,780 17,744 344 47.94%
  YoY % 156.56% -138.96% -11.00% 56.44% -33.61% 5,058.14% -
  Horiz. % 1,050.58% -1,857.56% 4,767.73% 5,357.27% 3,424.42% 5,158.14% 100.00%
NP to SH -2,834 -10,503 10,426 12,344 6,218 12,625 1,425 -
  YoY % 73.02% -200.74% -15.54% 98.52% -50.75% 785.96% -
  Horiz. % -198.88% -737.05% 731.65% 866.25% 436.35% 885.96% 100.00%
Tax Rate 71.69 % 189.41 % 32.59 % 33.18 % 35.59 % 30.43 % 95.36 % -4.64%
  YoY % -62.15% 481.19% -1.78% -6.77% 16.96% -68.09% -
  Horiz. % 75.18% 198.63% 34.18% 34.79% 37.32% 31.91% 100.00%
Total Cost 87,533 87,048 67,699 75,090 77,011 74,355 84,386 0.61%
  YoY % 0.56% 28.58% -9.84% -2.49% 3.57% -11.89% -
  Horiz. % 103.73% 103.15% 80.23% 88.98% 91.26% 88.11% 100.00%
Net Worth 91,949 93,200 111,618 111,552 105,513 98,213 91,564 0.07%
  YoY % -1.34% -16.50% 0.06% 5.72% 7.43% 7.26% -
  Horiz. % 100.42% 101.79% 121.90% 121.83% 115.23% 107.26% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 5,588 4,035 4,037 17,104 5,024 7,457 3,346 8.91%
  YoY % 38.49% -0.05% -76.40% 240.40% -32.62% 122.86% -
  Horiz. % 167.00% 120.59% 120.65% 511.15% 150.16% 222.86% 100.00%
Div Payout % - % - % 38.72 % 138.57 % 80.81 % 59.07 % 234.83 % -
  YoY % 0.00% 0.00% -72.06% 71.48% 36.80% -74.85% -
  Horiz. % 0.00% 0.00% 16.49% 59.01% 34.41% 25.15% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 91,949 93,200 111,618 111,552 105,513 98,213 91,564 0.07%
  YoY % -1.34% -16.50% 0.06% 5.72% 7.43% 7.26% -
  Horiz. % 100.42% 101.79% 121.90% 121.83% 115.23% 107.26% 100.00%
NOSH 656,780 665,714 656,578 656,190 659,459 654,754 654,035 0.07%
  YoY % -1.34% 1.39% 0.06% -0.50% 0.72% 0.11% -
  Horiz. % 100.42% 101.79% 100.39% 100.33% 100.83% 100.11% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 3.97 % -7.92 % 19.50 % 19.71 % 13.27 % 19.27 % 0.41 % 45.94%
  YoY % 150.13% -140.62% -1.07% 48.53% -31.14% 4,600.00% -
  Horiz. % 968.29% -1,931.71% 4,756.10% 4,807.32% 3,236.59% 4,700.00% 100.00%
ROE -3.08 % -11.27 % 9.34 % 11.07 % 5.89 % 12.85 % 1.56 % -
  YoY % 72.67% -220.66% -15.63% 87.95% -54.16% 723.72% -
  Horiz. % -197.44% -722.44% 598.72% 709.62% 377.56% 823.72% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 13.88 12.12 12.81 14.25 13.46 14.07 12.95 1.16%
  YoY % 14.52% -5.39% -10.11% 5.87% -4.34% 8.65% -
  Horiz. % 107.18% 93.59% 98.92% 110.04% 103.94% 108.65% 100.00%
EPS -0.43 -1.58 1.59 1.88 0.94 1.93 0.22 -
  YoY % 72.78% -199.37% -15.43% 100.00% -51.30% 777.27% -
  Horiz. % -195.45% -718.18% 722.73% 854.55% 427.27% 877.27% 100.00%
DPS 0.85 0.61 0.61 2.61 0.76 1.14 0.51 8.88%
  YoY % 39.34% 0.00% -76.63% 243.42% -33.33% 123.53% -
  Horiz. % 166.67% 119.61% 119.61% 511.76% 149.02% 223.53% 100.00%
NAPS 0.1400 0.1400 0.1700 0.1700 0.1600 0.1500 0.1400 -
  YoY % 0.00% -17.65% 0.00% 6.25% 6.67% 7.14% -
  Horiz. % 100.00% 100.00% 121.43% 121.43% 114.29% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 13.85 12.26 12.78 14.21 13.49 14.00 12.88 1.22%
  YoY % 12.97% -4.07% -10.06% 5.34% -3.64% 8.70% -
  Horiz. % 107.53% 95.19% 99.22% 110.33% 104.74% 108.70% 100.00%
EPS -0.43 -1.60 1.58 1.88 0.94 1.92 0.22 -
  YoY % 73.13% -201.27% -15.96% 100.00% -51.04% 772.73% -
  Horiz. % -195.45% -727.27% 718.18% 854.55% 427.27% 872.73% 100.00%
DPS 0.85 0.61 0.61 2.60 0.76 1.13 0.51 8.88%
  YoY % 39.34% 0.00% -76.54% 242.11% -32.74% 121.57% -
  Horiz. % 166.67% 119.61% 119.61% 509.80% 149.02% 221.57% 100.00%
NAPS 0.1397 0.1416 0.1696 0.1695 0.1604 0.1493 0.1392 0.06%
  YoY % -1.34% -16.51% 0.06% 5.67% 7.43% 7.26% -
  Horiz. % 100.36% 101.72% 121.84% 121.77% 115.23% 107.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.1700 0.1650 0.2300 0.2850 0.1450 0.2000 0.2500 -
P/RPS 1.22 1.36 1.80 2.00 1.08 1.42 1.93 -7.35%
  YoY % -10.29% -24.44% -10.00% 85.19% -23.94% -26.42% -
  Horiz. % 63.21% 70.47% 93.26% 103.63% 55.96% 73.58% 100.00%
P/EPS -39.40 -10.46 14.48 15.15 15.38 10.37 114.74 -
  YoY % -276.67% -172.24% -4.42% -1.50% 48.31% -90.96% -
  Horiz. % -34.34% -9.12% 12.62% 13.20% 13.40% 9.04% 100.00%
EY -2.54 -9.56 6.90 6.60 6.50 9.64 0.87 -
  YoY % 73.43% -238.55% 4.55% 1.54% -32.57% 1,008.05% -
  Horiz. % -291.95% -1,098.85% 793.10% 758.62% 747.13% 1,108.05% 100.00%
DY 5.01 3.67 2.65 9.16 5.24 5.69 2.05 16.04%
  YoY % 36.51% 38.49% -71.07% 74.81% -7.91% 177.56% -
  Horiz. % 244.39% 179.02% 129.27% 446.83% 255.61% 277.56% 100.00%
P/NAPS 1.21 1.18 1.35 1.68 0.91 1.33 1.79 -6.31%
  YoY % 2.54% -12.59% -19.64% 84.62% -31.58% -25.70% -
  Horiz. % 67.60% 65.92% 75.42% 93.85% 50.84% 74.30% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 08/05/17 23/05/16 30/04/15 30/05/14 31/05/13 30/05/12 23/05/11 -
Price 0.1700 0.1700 0.2350 0.2850 0.1600 0.1800 0.2500 -
P/RPS 1.22 1.40 1.83 2.00 1.19 1.28 1.93 -7.35%
  YoY % -12.86% -23.50% -8.50% 68.07% -7.03% -33.68% -
  Horiz. % 63.21% 72.54% 94.82% 103.63% 61.66% 66.32% 100.00%
P/EPS -39.40 -10.78 14.80 15.15 16.97 9.34 114.74 -
  YoY % -265.49% -172.84% -2.31% -10.72% 81.69% -91.86% -
  Horiz. % -34.34% -9.40% 12.90% 13.20% 14.79% 8.14% 100.00%
EY -2.54 -9.28 6.76 6.60 5.89 10.71 0.87 -
  YoY % 72.63% -237.28% 2.42% 12.05% -45.00% 1,131.03% -
  Horiz. % -291.95% -1,066.67% 777.01% 758.62% 677.01% 1,231.03% 100.00%
DY 5.01 3.57 2.60 9.16 4.75 6.33 2.05 16.04%
  YoY % 40.34% 37.31% -71.62% 92.84% -24.96% 208.78% -
  Horiz. % 244.39% 174.15% 126.83% 446.83% 231.71% 308.78% 100.00%
P/NAPS 1.21 1.21 1.38 1.68 1.00 1.20 1.79 -6.31%
  YoY % 0.00% -12.32% -17.86% 68.00% -16.67% -32.96% -
  Horiz. % 67.60% 67.60% 77.09% 93.85% 55.87% 67.04% 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.
 


 

178  371  560  1073 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.21-0.035 
 KNM 0.345-0.045 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.23-0.01 
 GPACKET 0.445+0.04 
 HSI-H6R 0.395+0.01 
 IMPIANA 0.0250.00 
 VELESTO-WA 0.13-0.015 
 HOMERIZ-WB 0.27-0.035 
Partners & Brokers