[PICORP] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 6.26%
YoY- 37.03%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 58,128 56,342 55,255 52,023 48,836 45,653 42,360 23.55%
PBT 22,781 22,414 22,094 20,161 18,922 17,083 15,168 31.24%
Tax -6,642 -6,620 -6,662 -5,517 -5,895 -6,095 -6,178 4.96%
NP 16,139 15,794 15,432 14,644 13,027 10,988 8,990 47.86%
-
NP to SH 12,373 12,442 12,200 11,950 11,246 9,849 8,682 26.72%
-
Tax Rate 29.16% 29.54% 30.15% 27.36% 31.15% 35.68% 40.73% -
Total Cost 41,989 40,548 39,823 37,379 35,809 34,665 33,370 16.60%
-
Net Worth 0 0 69,657 73,724 72,423 70,548 62,833 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 14,873 14,171 10,233 6,289 5,322 6,412 6,412 75.49%
Div Payout % 120.21% 113.90% 83.88% 52.63% 47.33% 65.11% 73.86% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 0 0 69,657 73,724 72,423 70,548 62,833 -
NOSH 93,965 93,988 94,131 93,976 94,056 94,064 93,781 0.13%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 27.76% 28.03% 27.93% 28.15% 26.67% 24.07% 21.22% -
ROE 0.00% 0.00% 17.51% 16.21% 15.53% 13.96% 13.82% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 61.86 59.95 58.70 55.36 51.92 48.53 45.17 23.39%
EPS 13.17 13.24 12.96 12.72 11.96 10.47 9.26 26.55%
DPS 15.82 15.07 10.88 6.69 5.66 6.83 6.83 75.33%
NAPS 0.00 0.00 0.74 0.7845 0.77 0.75 0.67 -
Adjusted Per Share Value based on latest NOSH - 93,976
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.83 8.56 8.40 7.91 7.42 6.94 6.44 23.49%
EPS 1.88 1.89 1.85 1.82 1.71 1.50 1.32 26.66%
DPS 2.26 2.15 1.56 0.96 0.81 0.97 0.97 76.02%
NAPS 0.00 0.00 0.1059 0.112 0.1101 0.1072 0.0955 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.36 0.25 0.24 0.22 0.19 0.15 0.15 -
P/RPS 0.58 0.42 0.41 0.40 0.37 0.31 0.33 45.78%
P/EPS 2.73 1.89 1.85 1.73 1.59 1.43 1.62 41.74%
EY 36.58 52.95 54.00 57.80 62.93 69.80 61.72 -29.50%
DY 43.94 60.28 45.33 30.41 29.79 45.53 45.53 -2.34%
P/NAPS 0.00 0.00 0.32 0.28 0.25 0.20 0.22 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 17/08/07 08/05/07 28/02/07 22/11/06 07/08/06 12/04/06 07/03/06 -
Price 0.41 0.24 0.24 0.24 0.19 0.16 0.15 -
P/RPS 0.66 0.40 0.41 0.43 0.37 0.33 0.33 58.94%
P/EPS 3.11 1.81 1.85 1.89 1.59 1.53 1.62 54.64%
EY 32.12 55.16 54.00 52.98 62.93 65.44 61.72 -35.37%
DY 38.59 62.79 45.33 27.88 29.79 42.69 45.53 -10.46%
P/NAPS 0.00 0.00 0.32 0.31 0.25 0.21 0.22 -

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