[PICORP] QoQ TTM 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- -0.21%
YoY- -6.8%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 76,467 75,114 72,187 64,646 61,978 61,278 59,958 17.62%
PBT 25,954 24,874 24,060 22,707 22,337 24,009 23,702 6.24%
Tax -6,918 -6,630 -6,748 -8,368 -7,532 -7,552 -7,383 -4.24%
NP 19,036 18,244 17,312 14,339 14,805 16,457 16,319 10.82%
-
NP to SH 14,187 13,746 12,966 11,642 11,666 12,793 12,744 7.41%
-
Tax Rate 26.65% 26.65% 28.05% 36.85% 33.72% 31.45% 31.15% -
Total Cost 57,431 56,870 54,875 50,307 47,173 44,821 43,639 20.11%
-
Net Worth 86,133 84,968 86,159 79,391 77,927 85,083 76,247 8.47%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 7,952 7,619 12,332 8,701 12,231 12,443 7,731 1.89%
Div Payout % 56.05% 55.43% 95.11% 74.75% 104.85% 97.27% 60.66% -
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 86,133 84,968 86,159 79,391 77,927 85,083 76,247 8.47%
NOSH 662,564 653,606 662,769 661,600 649,393 654,489 94,132 267.71%
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 24.89% 24.29% 23.98% 22.18% 23.89% 26.86% 27.22% -
ROE 16.47% 16.18% 15.05% 14.66% 14.97% 15.04% 16.71% -
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 11.54 11.49 10.89 9.77 9.54 9.36 63.70 -68.01%
EPS 2.14 2.10 1.96 1.76 1.80 1.95 13.54 -70.80%
DPS 1.20 1.16 1.86 1.32 1.88 1.90 8.22 -72.30%
NAPS 0.13 0.13 0.13 0.12 0.12 0.13 0.81 -70.50%
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 11.62 11.42 10.97 9.82 9.42 9.31 9.11 17.63%
EPS 2.16 2.09 1.97 1.77 1.77 1.94 1.94 7.43%
DPS 1.21 1.16 1.87 1.32 1.86 1.89 1.17 2.26%
NAPS 0.1309 0.1291 0.1309 0.1207 0.1184 0.1293 0.1159 8.46%
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 3.12 4.09 4.32 5.12 7.44 6.09 0.64 187.78%
P/EPS 16.81 22.35 24.02 28.41 39.52 29.16 3.03 213.71%
EY 5.95 4.47 4.16 3.52 2.53 3.43 33.02 -68.13%
DY 3.33 2.47 3.96 2.63 2.65 3.34 20.05 -69.81%
P/NAPS 2.77 3.62 3.62 4.17 5.92 4.38 0.51 209.30%
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 3.03 3.65 4.32 5.12 5.87 7.37 0.91 123.14%
P/EPS 16.35 19.97 24.02 28.41 31.17 35.30 4.28 144.57%
EY 6.12 5.01 4.16 3.52 3.21 2.83 23.34 -59.06%
DY 3.43 2.76 3.96 2.63 3.36 2.76 14.17 -61.19%
P/NAPS 2.69 3.23 3.62 4.17 4.67 5.31 0.72 140.96%

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