[PICORP] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
11-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 23.0%
YoY- 24.32%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 74,726 73,841 70,046 71,288 72,187 65,784 61,486 13.84%
PBT 19,860 23,429 23,924 26,852 24,060 22,216 20,136 -0.91%
Tax -5,498 -5,912 -6,634 -6,136 -6,748 -7,436 -6,294 -8.59%
NP 14,362 17,517 17,290 20,716 17,312 14,780 13,842 2.48%
-
NP to SH 10,483 13,334 13,142 15,948 12,966 11,544 10,700 -1.35%
-
Tax Rate 27.68% 25.23% 27.73% 22.85% 28.05% 33.47% 31.26% -
Total Cost 60,364 56,324 52,756 50,572 54,875 51,004 47,644 17.03%
-
Net Worth 85,674 85,534 85,422 84,968 85,562 78,709 79,259 5.31%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 11,071 11,141 16,690 - 12,373 10,756 16,248 -22.51%
Div Payout % 105.62% 83.55% 127.00% - 95.43% 93.18% 151.85% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 85,674 85,534 85,422 84,968 85,562 78,709 79,259 5.31%
NOSH 659,032 657,960 657,100 653,606 658,172 655,909 660,493 -0.14%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 19.22% 23.72% 24.68% 29.06% 23.98% 22.47% 22.51% -
ROE 12.24% 15.59% 15.38% 18.77% 15.15% 14.67% 13.50% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.34 11.22 10.66 10.91 10.97 10.03 9.31 14.01%
EPS 1.59 2.03 2.00 2.44 1.97 1.76 1.62 -1.23%
DPS 1.68 1.69 2.54 0.00 1.88 1.64 2.46 -22.39%
NAPS 0.13 0.13 0.13 0.13 0.13 0.12 0.12 5.46%
Adjusted Per Share Value based on latest NOSH - 653,606
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.36 11.22 10.65 10.83 10.97 10.00 9.34 13.90%
EPS 1.59 2.03 2.00 2.42 1.97 1.75 1.63 -1.63%
DPS 1.68 1.69 2.54 0.00 1.88 1.63 2.47 -22.60%
NAPS 0.1302 0.13 0.1298 0.1291 0.13 0.1196 0.1205 5.28%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.27 0.32 0.36 0.47 0.47 0.50 0.71 -
P/RPS 2.38 2.85 3.38 4.31 4.29 4.99 7.63 -53.90%
P/EPS 16.97 15.79 18.00 19.26 23.86 28.41 43.83 -46.78%
EY 5.89 6.33 5.56 5.19 4.19 3.52 2.28 87.94%
DY 6.22 5.29 7.06 0.00 4.00 3.28 3.46 47.68%
P/NAPS 2.08 2.46 2.77 3.62 3.62 4.17 5.92 -50.11%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 13/11/09 04/08/09 11/05/09 27/02/09 06/11/08 22/08/08 -
Price 0.28 0.31 0.35 0.42 0.47 0.50 0.56 -
P/RPS 2.47 2.76 3.28 3.85 4.29 4.99 6.02 -44.69%
P/EPS 17.60 15.30 17.50 17.21 23.86 28.41 34.57 -36.16%
EY 5.68 6.54 5.71 5.81 4.19 3.52 2.89 56.71%
DY 6.00 5.46 7.26 0.00 4.00 3.28 4.39 23.08%
P/NAPS 2.15 2.38 2.69 3.23 3.62 4.17 4.67 -40.29%

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