[PICORP] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
07-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -1.07%
YoY- 1.55%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 72,187 65,784 61,486 59,580 58,183 59,533 57,446 16.36%
PBT 24,060 22,216 20,136 23,596 22,651 23,542 22,866 3.43%
Tax -6,748 -7,436 -6,294 -6,608 -6,186 -6,122 -5,996 8.15%
NP 17,312 14,780 13,842 16,988 16,465 17,420 16,870 1.73%
-
NP to SH 12,966 11,544 10,700 12,828 12,967 13,013 12,856 0.56%
-
Tax Rate 28.05% 33.47% 31.26% 28.00% 27.31% 26.00% 26.22% -
Total Cost 54,875 51,004 47,644 42,592 41,718 42,113 40,576 22.18%
-
Net Worth 85,562 78,709 79,259 85,083 78,005 74,281 74,241 9.87%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 12,373 10,756 16,248 18,849 1,174 9,954 7,048 45.27%
Div Payout % 95.43% 93.18% 151.85% 146.94% 9.06% 76.49% 54.82% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 85,562 78,709 79,259 85,083 78,005 74,281 74,241 9.87%
NOSH 658,172 655,909 660,493 654,489 93,982 94,026 93,976 263.90%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 23.98% 22.47% 22.51% 28.51% 28.30% 29.26% 29.37% -
ROE 15.15% 14.67% 13.50% 15.08% 16.62% 17.52% 17.32% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.97 10.03 9.31 9.10 61.91 63.32 61.13 -68.01%
EPS 1.97 1.76 1.62 1.96 1.97 13.84 13.68 -72.36%
DPS 1.88 1.64 2.46 2.88 1.25 10.59 7.50 -60.07%
NAPS 0.13 0.12 0.12 0.13 0.83 0.79 0.79 -69.80%
Adjusted Per Share Value based on latest NOSH - 654,489
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.97 10.00 9.34 9.05 8.84 9.05 8.73 16.36%
EPS 1.97 1.75 1.63 1.95 1.97 1.98 1.95 0.67%
DPS 1.88 1.63 2.47 2.86 0.18 1.51 1.07 45.35%
NAPS 0.13 0.1196 0.1205 0.1293 0.1185 0.1129 0.1128 9.87%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.47 0.50 0.71 0.57 0.41 0.46 0.36 -
P/RPS 4.29 4.99 7.63 6.26 0.66 0.73 0.59 273.07%
P/EPS 23.86 28.41 43.83 29.08 2.97 3.32 2.63 332.09%
EY 4.19 3.52 2.28 3.44 33.65 30.09 38.00 -76.85%
DY 4.00 3.28 3.46 5.05 3.05 23.01 20.83 -66.54%
P/NAPS 3.62 4.17 5.92 4.38 0.49 0.58 0.46 293.17%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 06/11/08 22/08/08 07/05/08 25/02/08 28/11/07 17/08/07 -
Price 0.47 0.50 0.56 0.69 0.58 0.53 0.41 -
P/RPS 4.29 4.99 6.02 7.58 0.94 0.84 0.67 242.88%
P/EPS 23.86 28.41 34.57 35.20 4.20 3.83 3.00 295.94%
EY 4.19 3.52 2.89 2.84 23.79 26.11 33.37 -74.76%
DY 4.00 3.28 4.39 4.17 2.16 19.97 18.29 -63.53%
P/NAPS 3.62 4.17 4.67 5.31 0.70 0.67 0.52 262.45%

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