Highlights

[PICORP] YoY TTM Result on 2016-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 23-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -101.52%    YoY -     -200.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 90,805 82,292 91,147 80,658 84,100 93,519 88,791 0.37%
  YoY % 10.34% -9.72% 13.00% -4.09% -10.07% 5.32% -
  Horiz. % 102.27% 92.68% 102.65% 90.84% 94.72% 105.32% 100.00%
PBT 12,003 10,347 12,767 7,147 24,331 27,580 18,289 -6.78%
  YoY % 16.00% -18.96% 78.63% -70.63% -11.78% 50.80% -
  Horiz. % 65.63% 56.57% 69.81% 39.08% 133.04% 150.80% 100.00%
Tax -5,367 -4,652 -9,153 -13,537 -7,930 -9,151 -6,509 -3.16%
  YoY % -15.37% 49.18% 32.39% -70.71% 13.34% -40.59% -
  Horiz. % 82.46% 71.47% 140.62% 207.97% 121.83% 140.59% 100.00%
NP 6,636 5,695 3,614 -6,390 16,401 18,429 11,780 -9.12%
  YoY % 16.52% 57.58% 156.56% -138.96% -11.00% 56.44% -
  Horiz. % 56.33% 48.34% 30.68% -54.24% 139.23% 156.44% 100.00%
NP to SH 447 602 -2,834 -10,503 10,426 12,344 6,218 -35.50%
  YoY % -25.75% 121.24% 73.02% -200.74% -15.54% 98.52% -
  Horiz. % 7.19% 9.68% -45.58% -168.91% 167.67% 198.52% 100.00%
Tax Rate 44.71 % 44.96 % 71.69 % 189.41 % 32.59 % 33.18 % 35.59 % 3.87%
  YoY % -0.56% -37.29% -62.15% 481.19% -1.78% -6.77% -
  Horiz. % 125.63% 126.33% 201.43% 532.20% 91.57% 93.23% 100.00%
Total Cost 84,169 76,597 87,533 87,048 67,699 75,090 77,011 1.49%
  YoY % 9.89% -12.49% 0.56% 28.58% -9.84% -2.49% -
  Horiz. % 109.29% 99.46% 113.66% 113.03% 87.91% 97.51% 100.00%
Net Worth 78,743 85,359 91,949 93,200 111,618 111,552 105,513 -4.76%
  YoY % -7.75% -7.17% -1.34% -16.50% 0.06% 5.72% -
  Horiz. % 74.63% 80.90% 87.14% 88.33% 105.79% 105.72% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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 % 734.14 % 545.43 % - % - % 38.72 % 138.57 % 80.81 % 44.43%
  YoY % 34.60% 0.00% 0.00% 0.00% -72.06% 71.48% -
  Horiz. % 908.48% 674.95% 0.00% 0.00% 47.91% 171.48% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 78,743 85,359 91,949 93,200 111,618 111,552 105,513 -4.76%
  YoY % -7.75% -7.17% -1.34% -16.50% 0.06% 5.72% -
  Horiz. % 74.63% 80.90% 87.14% 88.33% 105.79% 105.72% 100.00%
NOSH 656,196 656,609 656,780 665,714 656,578 656,190 659,459 -0.08%
  YoY % -0.06% -0.03% -1.34% 1.39% 0.06% -0.50% -
  Horiz. % 99.51% 99.57% 99.59% 100.95% 99.56% 99.50% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 7.31 % 6.92 % 3.97 % -7.92 % 19.50 % 19.71 % 13.27 % -9.46%
  YoY % 5.64% 74.31% 150.13% -140.62% -1.07% 48.53% -
  Horiz. % 55.09% 52.15% 29.92% -59.68% 146.95% 148.53% 100.00%
ROE 0.57 % 0.71 % -3.08 % -11.27 % 9.34 % 11.07 % 5.89 % -32.23%
  YoY % -19.72% 123.05% 72.67% -220.66% -15.63% 87.95% -
  Horiz. % 9.68% 12.05% -52.29% -191.34% 158.57% 187.95% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 13.84 12.53 13.88 12.12 12.81 14.25 13.46 0.46%
  YoY % 10.45% -9.73% 14.52% -5.39% -10.11% 5.87% -
  Horiz. % 102.82% 93.09% 103.12% 90.04% 95.17% 105.87% 100.00%
EPS 0.07 0.09 -0.43 -1.58 1.59 1.88 0.94 -35.12%
  YoY % -22.22% 120.93% 72.78% -199.37% -15.43% 100.00% -
  Horiz. % 7.45% 9.57% -45.74% -168.09% 169.15% 200.00% 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 0.1400 0.1400 0.1700 0.1700 0.1600 -4.68%
  YoY % -7.69% -7.14% 0.00% -17.65% 0.00% 6.25% -
  Horiz. % 75.00% 81.25% 87.50% 87.50% 106.25% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 13.80 12.51 13.85 12.26 12.78 14.21 13.49 0.38%
  YoY % 10.31% -9.68% 12.97% -4.07% -10.06% 5.34% -
  Horiz. % 102.30% 92.74% 102.67% 90.88% 94.74% 105.34% 100.00%
EPS 0.07 0.09 -0.43 -1.60 1.58 1.88 0.94 -35.12%
  YoY % -22.22% 120.93% 73.13% -201.27% -15.96% 100.00% -
  Horiz. % 7.45% 9.57% -45.74% -170.21% 168.09% 200.00% 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 0.1397 0.1416 0.1696 0.1695 0.1604 -4.76%
  YoY % -7.71% -7.16% -1.34% -16.51% 0.06% 5.67% -
  Horiz. % 74.63% 80.86% 87.09% 88.28% 105.74% 105.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.1350 0.1350 0.1700 0.1650 0.2300 0.2850 0.1450 -
P/RPS 0.98 1.08 1.22 1.36 1.80 2.00 1.08 -1.61%
  YoY % -9.26% -11.48% -10.29% -24.44% -10.00% 85.19% -
  Horiz. % 90.74% 100.00% 112.96% 125.93% 166.67% 185.19% 100.00%
P/EPS 198.18 147.25 -39.40 -10.46 14.48 15.15 15.38 53.09%
  YoY % 34.59% 473.73% -276.67% -172.24% -4.42% -1.50% -
  Horiz. % 1,288.56% 957.41% -256.18% -68.01% 94.15% 98.50% 100.00%
EY 0.50 0.68 -2.54 -9.56 6.90 6.60 6.50 -34.77%
  YoY % -26.47% 126.77% 73.43% -238.55% 4.55% 1.54% -
  Horiz. % 7.69% 10.46% -39.08% -147.08% 106.15% 101.54% 100.00%
DY 3.70 3.70 5.01 3.67 2.65 9.16 5.24 -5.63%
  YoY % 0.00% -26.15% 36.51% 38.49% -71.07% 74.81% -
  Horiz. % 70.61% 70.61% 95.61% 70.04% 50.57% 174.81% 100.00%
P/NAPS 1.13 1.04 1.21 1.18 1.35 1.68 0.91 3.67%
  YoY % 8.65% -14.05% 2.54% -12.59% -19.64% 84.62% -
  Horiz. % 124.18% 114.29% 132.97% 129.67% 148.35% 184.62% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 04/05/18 08/05/17 23/05/16 30/04/15 30/05/14 31/05/13 -
Price 0.1300 0.1400 0.1700 0.1700 0.2350 0.2850 0.1600 -
P/RPS 0.94 1.12 1.22 1.40 1.83 2.00 1.19 -3.85%
  YoY % -16.07% -8.20% -12.86% -23.50% -8.50% 68.07% -
  Horiz. % 78.99% 94.12% 102.52% 117.65% 153.78% 168.07% 100.00%
P/EPS 190.84 152.70 -39.40 -10.78 14.80 15.15 16.97 49.65%
  YoY % 24.98% 487.56% -265.49% -172.84% -2.31% -10.72% -
  Horiz. % 1,124.57% 899.82% -232.17% -63.52% 87.21% 89.28% 100.00%
EY 0.52 0.65 -2.54 -9.28 6.76 6.60 5.89 -33.26%
  YoY % -20.00% 125.59% 72.63% -237.28% 2.42% 12.05% -
  Horiz. % 8.83% 11.04% -43.12% -157.56% 114.77% 112.05% 100.00%
DY 3.85 3.57 5.01 3.57 2.60 9.16 4.75 -3.44%
  YoY % 7.84% -28.74% 40.34% 37.31% -71.62% 92.84% -
  Horiz. % 81.05% 75.16% 105.47% 75.16% 54.74% 192.84% 100.00%
P/NAPS 1.08 1.08 1.21 1.21 1.38 1.68 1.00 1.29%
  YoY % 0.00% -10.74% 0.00% -12.32% -17.86% 68.00% -
  Horiz. % 108.00% 108.00% 121.00% 121.00% 138.00% 168.00% 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.
 


 

380  370  489  1033 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.90+0.09 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.050.00 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.005 
 VELESTO 0.38+0.015 
 ARMADA 0.47+0.005 
 DYNACIA 0.075-0.01 
 MYEG 1.17+0.07 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers