[PICORP] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
06-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 7.89%
YoY- -11.29%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 70,046 71,288 72,187 65,784 61,486 59,580 58,183 13.18%
PBT 23,924 26,852 24,060 22,216 20,136 23,596 22,651 3.71%
Tax -6,634 -6,136 -6,748 -7,436 -6,294 -6,608 -6,186 4.77%
NP 17,290 20,716 17,312 14,780 13,842 16,988 16,465 3.31%
-
NP to SH 13,142 15,948 12,966 11,544 10,700 12,828 12,967 0.89%
-
Tax Rate 27.73% 22.85% 28.05% 33.47% 31.26% 28.00% 27.31% -
Total Cost 52,756 50,572 54,875 51,004 47,644 42,592 41,718 16.95%
-
Net Worth 85,422 84,968 85,562 78,709 79,259 85,083 78,005 6.24%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 16,690 - 12,373 10,756 16,248 18,849 1,174 487.79%
Div Payout % 127.00% - 95.43% 93.18% 151.85% 146.94% 9.06% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 85,422 84,968 85,562 78,709 79,259 85,083 78,005 6.24%
NOSH 657,100 653,606 658,172 655,909 660,493 654,489 93,982 266.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 24.68% 29.06% 23.98% 22.47% 22.51% 28.51% 28.30% -
ROE 15.38% 18.77% 15.15% 14.67% 13.50% 15.08% 16.62% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 10.66 10.91 10.97 10.03 9.31 9.10 61.91 -69.08%
EPS 2.00 2.44 1.97 1.76 1.62 1.96 1.97 1.01%
DPS 2.54 0.00 1.88 1.64 2.46 2.88 1.25 60.49%
NAPS 0.13 0.13 0.13 0.12 0.12 0.13 0.83 -70.97%
Adjusted Per Share Value based on latest NOSH - 661,600
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 10.65 10.83 10.97 10.00 9.34 9.05 8.84 13.23%
EPS 2.00 2.42 1.97 1.75 1.63 1.95 1.97 1.01%
DPS 2.54 0.00 1.88 1.63 2.47 2.86 0.18 484.89%
NAPS 0.1298 0.1291 0.13 0.1196 0.1205 0.1293 0.1185 6.26%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.36 0.47 0.47 0.50 0.71 0.57 0.41 -
P/RPS 3.38 4.31 4.29 4.99 7.63 6.26 0.66 197.40%
P/EPS 18.00 19.26 23.86 28.41 43.83 29.08 2.97 232.77%
EY 5.56 5.19 4.19 3.52 2.28 3.44 33.65 -69.92%
DY 7.06 0.00 4.00 3.28 3.46 5.05 3.05 75.07%
P/NAPS 2.77 3.62 3.62 4.17 5.92 4.38 0.49 217.67%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 04/08/09 11/05/09 27/02/09 06/11/08 22/08/08 07/05/08 25/02/08 -
Price 0.35 0.42 0.47 0.50 0.56 0.69 0.58 -
P/RPS 3.28 3.85 4.29 4.99 6.02 7.58 0.94 130.22%
P/EPS 17.50 17.21 23.86 28.41 34.57 35.20 4.20 159.16%
EY 5.71 5.81 4.19 3.52 2.89 2.84 23.79 -61.41%
DY 7.26 0.00 4.00 3.28 4.39 4.17 2.16 124.54%
P/NAPS 2.69 3.23 3.62 4.17 4.67 5.31 0.70 145.54%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment