Highlights

[PICORP] YoY TTM Result on 2015-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 30-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     12.00%    YoY -     -15.54%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 82,292 91,147 80,658 84,100 93,519 88,791 92,099 -1.86%
  YoY % -9.72% 13.00% -4.09% -10.07% 5.32% -3.59% -
  Horiz. % 89.35% 98.97% 87.58% 91.31% 101.54% 96.41% 100.00%
PBT 10,347 12,767 7,147 24,331 27,580 18,289 25,505 -13.95%
  YoY % -18.96% 78.63% -70.63% -11.78% 50.80% -28.29% -
  Horiz. % 40.57% 50.06% 28.02% 95.40% 108.14% 71.71% 100.00%
Tax -4,652 -9,153 -13,537 -7,930 -9,151 -6,509 -7,761 -8.17%
  YoY % 49.18% 32.39% -70.71% 13.34% -40.59% 16.13% -
  Horiz. % 59.94% 117.94% 174.42% 102.18% 117.91% 83.87% 100.00%
NP 5,695 3,614 -6,390 16,401 18,429 11,780 17,744 -17.25%
  YoY % 57.58% 156.56% -138.96% -11.00% 56.44% -33.61% -
  Horiz. % 32.10% 20.37% -36.01% 92.43% 103.86% 66.39% 100.00%
NP to SH 602 -2,834 -10,503 10,426 12,344 6,218 12,625 -39.77%
  YoY % 121.24% 73.02% -200.74% -15.54% 98.52% -50.75% -
  Horiz. % 4.77% -22.45% -83.19% 82.58% 97.77% 49.25% 100.00%
Tax Rate 44.96 % 71.69 % 189.41 % 32.59 % 33.18 % 35.59 % 30.43 % 6.72%
  YoY % -37.29% -62.15% 481.19% -1.78% -6.77% 16.96% -
  Horiz. % 147.75% 235.59% 622.44% 107.10% 109.04% 116.96% 100.00%
Total Cost 76,597 87,533 87,048 67,699 75,090 77,011 74,355 0.50%
  YoY % -12.49% 0.56% 28.58% -9.84% -2.49% 3.57% -
  Horiz. % 103.02% 117.72% 117.07% 91.05% 100.99% 103.57% 100.00%
Net Worth 85,359 91,949 93,200 111,618 111,552 105,513 98,213 -2.31%
  YoY % -7.17% -1.34% -16.50% 0.06% 5.72% 7.43% -
  Horiz. % 86.91% 93.62% 94.90% 113.65% 113.58% 107.43% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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 % 545.43 % - % - % 38.72 % 138.57 % 80.81 % 59.07 % 44.82%
  YoY % 0.00% 0.00% 0.00% -72.06% 71.48% 36.80% -
  Horiz. % 923.36% 0.00% 0.00% 65.55% 234.59% 136.80% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 85,359 91,949 93,200 111,618 111,552 105,513 98,213 -2.31%
  YoY % -7.17% -1.34% -16.50% 0.06% 5.72% 7.43% -
  Horiz. % 86.91% 93.62% 94.90% 113.65% 113.58% 107.43% 100.00%
NOSH 656,609 656,780 665,714 656,578 656,190 659,459 654,754 0.05%
  YoY % -0.03% -1.34% 1.39% 0.06% -0.50% 0.72% -
  Horiz. % 100.28% 100.31% 101.67% 100.28% 100.22% 100.72% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.92 % 3.97 % -7.92 % 19.50 % 19.71 % 13.27 % 19.27 % -15.69%
  YoY % 74.31% 150.13% -140.62% -1.07% 48.53% -31.14% -
  Horiz. % 35.91% 20.60% -41.10% 101.19% 102.28% 68.86% 100.00%
ROE 0.71 % -3.08 % -11.27 % 9.34 % 11.07 % 5.89 % 12.85 % -38.27%
  YoY % 123.05% 72.67% -220.66% -15.63% 87.95% -54.16% -
  Horiz. % 5.53% -23.97% -87.70% 72.68% 86.15% 45.84% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 12.53 13.88 12.12 12.81 14.25 13.46 14.07 -1.91%
  YoY % -9.73% 14.52% -5.39% -10.11% 5.87% -4.34% -
  Horiz. % 89.05% 98.65% 86.14% 91.04% 101.28% 95.66% 100.00%
EPS 0.09 -0.43 -1.58 1.59 1.88 0.94 1.93 -39.99%
  YoY % 120.93% 72.78% -199.37% -15.43% 100.00% -51.30% -
  Horiz. % 4.66% -22.28% -81.87% 82.38% 97.41% 48.70% 100.00%
DPS 0.50 0.85 0.61 0.61 2.61 0.76 1.14 -12.83%
  YoY % -41.18% 39.34% 0.00% -76.63% 243.42% -33.33% -
  Horiz. % 43.86% 74.56% 53.51% 53.51% 228.95% 66.67% 100.00%
NAPS 0.1300 0.1400 0.1400 0.1700 0.1700 0.1600 0.1500 -2.36%
  YoY % -7.14% 0.00% -17.65% 0.00% 6.25% 6.67% -
  Horiz. % 86.67% 93.33% 93.33% 113.33% 113.33% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 645,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 12.76 14.13 12.51 13.04 14.50 13.77 14.28 -1.86%
  YoY % -9.70% 12.95% -4.06% -10.07% 5.30% -3.57% -
  Horiz. % 89.36% 98.95% 87.61% 91.32% 101.54% 96.43% 100.00%
EPS 0.09 -0.44 -1.63 1.62 1.91 0.96 1.96 -40.15%
  YoY % 120.45% 73.01% -200.62% -15.18% 98.96% -51.02% -
  Horiz. % 4.59% -22.45% -83.16% 82.65% 97.45% 48.98% 100.00%
DPS 0.51 0.87 0.63 0.63 2.65 0.78 1.16 -12.79%
  YoY % -41.38% 38.10% 0.00% -76.23% 239.74% -32.76% -
  Horiz. % 43.97% 75.00% 54.31% 54.31% 228.45% 67.24% 100.00%
NAPS 0.1323 0.1426 0.1445 0.1731 0.1729 0.1636 0.1523 -2.32%
  YoY % -7.22% -1.31% -16.52% 0.12% 5.68% 7.42% -
  Horiz. % 86.87% 93.63% 94.88% 113.66% 113.53% 107.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.1350 0.1700 0.1650 0.2300 0.2850 0.1450 0.2000 -
P/RPS 1.08 1.22 1.36 1.80 2.00 1.08 1.42 -4.46%
  YoY % -11.48% -10.29% -24.44% -10.00% 85.19% -23.94% -
  Horiz. % 76.06% 85.92% 95.77% 126.76% 140.85% 76.06% 100.00%
P/EPS 147.25 -39.40 -10.46 14.48 15.15 15.38 10.37 55.58%
  YoY % 473.73% -276.67% -172.24% -4.42% -1.50% 48.31% -
  Horiz. % 1,419.96% -379.94% -100.87% 139.63% 146.09% 148.31% 100.00%
EY 0.68 -2.54 -9.56 6.90 6.60 6.50 9.64 -35.71%
  YoY % 126.77% 73.43% -238.55% 4.55% 1.54% -32.57% -
  Horiz. % 7.05% -26.35% -99.17% 71.58% 68.46% 67.43% 100.00%
DY 3.70 5.01 3.67 2.65 9.16 5.24 5.69 -6.92%
  YoY % -26.15% 36.51% 38.49% -71.07% 74.81% -7.91% -
  Horiz. % 65.03% 88.05% 64.50% 46.57% 160.98% 92.09% 100.00%
P/NAPS 1.04 1.21 1.18 1.35 1.68 0.91 1.33 -4.01%
  YoY % -14.05% 2.54% -12.59% -19.64% 84.62% -31.58% -
  Horiz. % 78.20% 90.98% 88.72% 101.50% 126.32% 68.42% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 04/05/18 08/05/17 23/05/16 30/04/15 30/05/14 31/05/13 30/05/12 -
Price 0.1400 0.1700 0.1700 0.2350 0.2850 0.1600 0.1800 -
P/RPS 1.12 1.22 1.40 1.83 2.00 1.19 1.28 -2.20%
  YoY % -8.20% -12.86% -23.50% -8.50% 68.07% -7.03% -
  Horiz. % 87.50% 95.31% 109.38% 142.97% 156.25% 92.97% 100.00%
P/EPS 152.70 -39.40 -10.78 14.80 15.15 16.97 9.34 59.28%
  YoY % 487.56% -265.49% -172.84% -2.31% -10.72% 81.69% -
  Horiz. % 1,634.90% -421.84% -115.42% 158.46% 162.21% 181.69% 100.00%
EY 0.65 -2.54 -9.28 6.76 6.60 5.89 10.71 -37.30%
  YoY % 125.59% 72.63% -237.28% 2.42% 12.05% -45.00% -
  Horiz. % 6.07% -23.72% -86.65% 63.12% 61.62% 55.00% 100.00%
DY 3.57 5.01 3.57 2.60 9.16 4.75 6.33 -9.10%
  YoY % -28.74% 40.34% 37.31% -71.62% 92.84% -24.96% -
  Horiz. % 56.40% 79.15% 56.40% 41.07% 144.71% 75.04% 100.00%
P/NAPS 1.08 1.21 1.21 1.38 1.68 1.00 1.20 -1.74%
  YoY % -10.74% 0.00% -12.32% -17.86% 68.00% -16.67% -
  Horiz. % 90.00% 100.83% 100.83% 115.00% 140.00% 83.33% 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.
 


 

245  225  514  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 LAMBO 0.055-0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.095-0.02 
 DSONIC 0.92+0.03 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.37+0.005 
 NETX 0.0150.00 
 MNC 0.080.00 
Partners & Brokers