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
31/03/19 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.
 


 

292  245  539  1227 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.125+0.025 
 ARMADA 0.54+0.01 
 FINTEC 0.09+0.01 
 EKOVEST 0.805+0.025 
 TRIVE 0.015+0.005 
 HSI-H8F 0.28+0.005 
 FINTEC-PA 0.0350.00 
 TIGER 0.09+0.015 
 MTAG 0.595+0.025 
 ALAM-WA 0.06+0.01 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. BE PATIENT WITH THIS STOCK BECAUSE IT WILL SKYROCKET EITHER THIS WEEK OR SOON!! Fat profit stock
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. Greentrades Equity Research: Ekovest Iwcity Weekly GreenTrade$ watchlist
Partners & Brokers