Highlights

[PICORP] YoY TTM Result on 2018-03-31 [#1]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 04-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -39.62%    YoY -     121.24%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 92,003 90,805 82,292 91,147 80,658 84,100 93,519 -0.27%
  YoY % 1.32% 10.34% -9.72% 13.00% -4.09% -10.07% -
  Horiz. % 98.38% 97.10% 87.99% 97.46% 86.25% 89.93% 100.00%
PBT 13,065 12,003 10,347 12,767 7,147 24,331 27,580 -11.70%
  YoY % 8.85% 16.00% -18.96% 78.63% -70.63% -11.78% -
  Horiz. % 47.37% 43.52% 37.52% 46.29% 25.91% 88.22% 100.00%
Tax -6,673 -5,367 -4,652 -9,153 -13,537 -7,930 -9,151 -5.12%
  YoY % -24.33% -15.37% 49.18% 32.39% -70.71% 13.34% -
  Horiz. % 72.92% 58.65% 50.84% 100.02% 147.93% 86.66% 100.00%
NP 6,392 6,636 5,695 3,614 -6,390 16,401 18,429 -16.16%
  YoY % -3.68% 16.52% 57.58% 156.56% -138.96% -11.00% -
  Horiz. % 34.68% 36.01% 30.90% 19.61% -34.67% 89.00% 100.00%
NP to SH 1,083 447 602 -2,834 -10,503 10,426 12,344 -33.32%
  YoY % 142.28% -25.75% 121.24% 73.02% -200.74% -15.54% -
  Horiz. % 8.77% 3.62% 4.88% -22.96% -85.09% 84.46% 100.00%
Tax Rate 51.08 % 44.71 % 44.96 % 71.69 % 189.41 % 32.59 % 33.18 % 7.45%
  YoY % 14.25% -0.56% -37.29% -62.15% 481.19% -1.78% -
  Horiz. % 153.95% 134.75% 135.50% 216.06% 570.86% 98.22% 100.00%
Total Cost 85,611 84,169 76,597 87,533 87,048 67,699 75,090 2.21%
  YoY % 1.71% 9.89% -12.49% 0.56% 28.58% -9.84% -
  Horiz. % 114.01% 112.09% 102.01% 116.57% 115.92% 90.16% 100.00%
Net Worth 78,675 78,743 85,359 91,949 93,200 111,618 111,552 -5.65%
  YoY % -0.09% -7.75% -7.17% -1.34% -16.50% 0.06% -
  Horiz. % 70.53% 70.59% 76.52% 82.43% 83.55% 100.06% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 3,605 3,281 3,283 5,588 4,035 4,037 17,104 -22.83%
  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 % 332.96 % 734.14 % 545.43 % - % - % 38.72 % 138.57 % 15.72%
  YoY % -54.65% 34.60% 0.00% 0.00% 0.00% -72.06% -
  Horiz. % 240.28% 529.80% 393.61% 0.00% 0.00% 27.94% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 78,675 78,743 85,359 91,949 93,200 111,618 111,552 -5.65%
  YoY % -0.09% -7.75% -7.17% -1.34% -16.50% 0.06% -
  Horiz. % 70.53% 70.59% 76.52% 82.43% 83.55% 100.06% 100.00%
NOSH 655,631 656,196 656,609 656,780 665,714 656,578 656,190 -0.01%
  YoY % -0.09% -0.06% -0.03% -1.34% 1.39% 0.06% -
  Horiz. % 99.91% 100.00% 100.06% 100.09% 101.45% 100.06% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 6.95 % 7.31 % 6.92 % 3.97 % -7.92 % 19.50 % 19.71 % -15.93%
  YoY % -4.92% 5.64% 74.31% 150.13% -140.62% -1.07% -
  Horiz. % 35.26% 37.09% 35.11% 20.14% -40.18% 98.93% 100.00%
ROE 1.38 % 0.57 % 0.71 % -3.08 % -11.27 % 9.34 % 11.07 % -29.30%
  YoY % 142.11% -19.72% 123.05% 72.67% -220.66% -15.63% -
  Horiz. % 12.47% 5.15% 6.41% -27.82% -101.81% 84.37% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 14.03 13.84 12.53 13.88 12.12 12.81 14.25 -0.26%
  YoY % 1.37% 10.45% -9.73% 14.52% -5.39% -10.11% -
  Horiz. % 98.46% 97.12% 87.93% 97.40% 85.05% 89.89% 100.00%
EPS 0.17 0.07 0.09 -0.43 -1.58 1.59 1.88 -32.98%
  YoY % 142.86% -22.22% 120.93% 72.78% -199.37% -15.43% -
  Horiz. % 9.04% 3.72% 4.79% -22.87% -84.04% 84.57% 100.00%
DPS 0.55 0.50 0.50 0.85 0.61 0.61 2.61 -22.84%
  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 0.1400 0.1400 0.1700 0.1700 -5.63%
  YoY % 0.00% -7.69% -7.14% 0.00% -17.65% 0.00% -
  Horiz. % 70.59% 70.59% 76.47% 82.35% 82.35% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 13.98 13.80 12.51 13.85 12.26 12.78 14.21 -0.27%
  YoY % 1.30% 10.31% -9.68% 12.97% -4.07% -10.06% -
  Horiz. % 98.38% 97.11% 88.04% 97.47% 86.28% 89.94% 100.00%
EPS 0.16 0.07 0.09 -0.43 -1.60 1.58 1.88 -33.65%
  YoY % 128.57% -22.22% 120.93% 73.13% -201.27% -15.96% -
  Horiz. % 8.51% 3.72% 4.79% -22.87% -85.11% 84.04% 100.00%
DPS 0.55 0.50 0.50 0.85 0.61 0.61 2.60 -22.79%
  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 0.1397 0.1416 0.1696 0.1695 -5.64%
  YoY % -0.08% -7.71% -7.16% -1.34% -16.51% 0.06% -
  Horiz. % 70.56% 70.62% 76.52% 82.42% 83.54% 100.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.0700 0.1350 0.1350 0.1700 0.1650 0.2300 0.2850 -
P/RPS 0.50 0.98 1.08 1.22 1.36 1.80 2.00 -20.61%
  YoY % -48.98% -9.26% -11.48% -10.29% -24.44% -10.00% -
  Horiz. % 25.00% 49.00% 54.00% 61.00% 68.00% 90.00% 100.00%
P/EPS 42.38 198.18 147.25 -39.40 -10.46 14.48 15.15 18.68%
  YoY % -78.62% 34.59% 473.73% -276.67% -172.24% -4.42% -
  Horiz. % 279.74% 1,308.12% 971.95% -260.07% -69.04% 95.58% 100.00%
EY 2.36 0.50 0.68 -2.54 -9.56 6.90 6.60 -15.74%
  YoY % 372.00% -26.47% 126.77% 73.43% -238.55% 4.55% -
  Horiz. % 35.76% 7.58% 10.30% -38.48% -144.85% 104.55% 100.00%
DY 7.86 3.70 3.70 5.01 3.67 2.65 9.16 -2.52%
  YoY % 112.43% 0.00% -26.15% 36.51% 38.49% -71.07% -
  Horiz. % 85.81% 40.39% 40.39% 54.69% 40.07% 28.93% 100.00%
P/NAPS 0.58 1.13 1.04 1.21 1.18 1.35 1.68 -16.23%
  YoY % -48.67% 8.65% -14.05% 2.54% -12.59% -19.64% -
  Horiz. % 34.52% 67.26% 61.90% 72.02% 70.24% 80.36% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 16/06/20 23/05/19 04/05/18 08/05/17 23/05/16 30/04/15 30/05/14 -
Price 0.1150 0.1300 0.1400 0.1700 0.1700 0.2350 0.2850 -
P/RPS 0.82 0.94 1.12 1.22 1.40 1.83 2.00 -13.80%
  YoY % -12.77% -16.07% -8.20% -12.86% -23.50% -8.50% -
  Horiz. % 41.00% 47.00% 56.00% 61.00% 70.00% 91.50% 100.00%
P/EPS 69.62 190.84 152.70 -39.40 -10.78 14.80 15.15 28.91%
  YoY % -63.52% 24.98% 487.56% -265.49% -172.84% -2.31% -
  Horiz. % 459.54% 1,259.67% 1,007.92% -260.07% -71.16% 97.69% 100.00%
EY 1.44 0.52 0.65 -2.54 -9.28 6.76 6.60 -22.39%
  YoY % 176.92% -20.00% 125.59% 72.63% -237.28% 2.42% -
  Horiz. % 21.82% 7.88% 9.85% -38.48% -140.61% 102.42% 100.00%
DY 4.78 3.85 3.57 5.01 3.57 2.60 9.16 -10.26%
  YoY % 24.16% 7.84% -28.74% 40.34% 37.31% -71.62% -
  Horiz. % 52.18% 42.03% 38.97% 54.69% 38.97% 28.38% 100.00%
P/NAPS 0.96 1.08 1.08 1.21 1.21 1.38 1.68 -8.90%
  YoY % -11.11% 0.00% -10.74% 0.00% -12.32% -17.86% -
  Horiz. % 57.14% 64.29% 64.29% 72.02% 72.02% 82.14% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS