[PICORP] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
07-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 14.18%
YoY- 16.37%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 56,342 55,255 52,023 48,836 45,653 42,360 39,185 27.42%
PBT 22,414 22,094 20,161 18,922 17,083 15,168 15,536 27.70%
Tax -6,620 -6,662 -5,517 -5,895 -6,095 -6,178 -6,815 -1.91%
NP 15,794 15,432 14,644 13,027 10,988 8,990 8,721 48.63%
-
NP to SH 12,442 12,200 11,950 11,246 9,849 8,682 8,721 26.75%
-
Tax Rate 29.54% 30.15% 27.36% 31.15% 35.68% 40.73% 43.87% -
Total Cost 40,548 39,823 37,379 35,809 34,665 33,370 30,464 21.02%
-
Net Worth 0 69,657 73,724 72,423 70,548 62,833 47,003 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 14,171 10,233 6,289 5,322 6,412 6,412 2,495 218.67%
Div Payout % 113.90% 83.88% 52.63% 47.33% 65.11% 73.86% 28.62% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 0 69,657 73,724 72,423 70,548 62,833 47,003 -
NOSH 93,988 94,131 93,976 94,056 94,064 93,781 94,007 -0.01%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 28.03% 27.93% 28.15% 26.67% 24.07% 21.22% 22.26% -
ROE 0.00% 17.51% 16.21% 15.53% 13.96% 13.82% 18.55% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 59.95 58.70 55.36 51.92 48.53 45.17 41.68 27.44%
EPS 13.24 12.96 12.72 11.96 10.47 9.26 9.28 26.76%
DPS 15.07 10.88 6.69 5.66 6.83 6.83 2.66 218.13%
NAPS 0.00 0.74 0.7845 0.77 0.75 0.67 0.50 -
Adjusted Per Share Value based on latest NOSH - 94,056
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 8.56 8.40 7.91 7.42 6.94 6.44 5.96 27.32%
EPS 1.89 1.85 1.82 1.71 1.50 1.32 1.33 26.42%
DPS 2.15 1.56 0.96 0.81 0.97 0.97 0.38 217.85%
NAPS 0.00 0.1059 0.112 0.1101 0.1072 0.0955 0.0714 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.25 0.24 0.22 0.19 0.15 0.15 0.14 -
P/RPS 0.42 0.41 0.40 0.37 0.31 0.33 0.34 15.14%
P/EPS 1.89 1.85 1.73 1.59 1.43 1.62 1.51 16.15%
EY 52.95 54.00 57.80 62.93 69.80 61.72 66.26 -13.89%
DY 60.28 45.33 30.41 29.79 45.53 45.53 19.00 116.06%
P/NAPS 0.00 0.32 0.28 0.25 0.20 0.22 0.28 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 08/05/07 28/02/07 22/11/06 07/08/06 12/04/06 07/03/06 16/11/05 -
Price 0.24 0.24 0.24 0.19 0.16 0.15 0.15 -
P/RPS 0.40 0.41 0.43 0.37 0.33 0.33 0.36 7.28%
P/EPS 1.81 1.85 1.89 1.59 1.53 1.62 1.62 7.68%
EY 55.16 54.00 52.98 62.93 65.44 61.72 61.85 -7.35%
DY 62.79 45.33 27.88 29.79 42.69 45.53 17.73 132.51%
P/NAPS 0.00 0.32 0.31 0.25 0.21 0.22 0.30 -

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