[PICORP] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
07-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -0.45%
YoY- -1.19%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 52,023 48,836 45,653 42,360 39,185 40,497 40,362 18.41%
PBT 20,161 18,922 17,083 15,168 15,536 15,951 16,706 13.33%
Tax -5,517 -5,895 -6,095 -6,178 -6,815 -6,287 -6,170 -7.18%
NP 14,644 13,027 10,988 8,990 8,721 9,664 10,536 24.51%
-
NP to SH 11,950 11,246 9,849 8,682 8,721 9,664 10,536 8.74%
-
Tax Rate 27.36% 31.15% 35.68% 40.73% 43.87% 39.41% 36.93% -
Total Cost 37,379 35,809 34,665 33,370 30,464 30,833 29,826 16.22%
-
Net Worth 73,724 72,423 70,548 62,833 47,003 46,908 47,956 33.16%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 6,289 5,322 6,412 6,412 2,495 2,495 - -
Div Payout % 52.63% 47.33% 65.11% 73.86% 28.62% 25.82% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 73,724 72,423 70,548 62,833 47,003 46,908 47,956 33.16%
NOSH 93,976 94,056 94,064 93,781 94,007 93,816 94,032 -0.03%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 28.15% 26.67% 24.07% 21.22% 22.26% 23.86% 26.10% -
ROE 16.21% 15.53% 13.96% 13.82% 18.55% 20.60% 21.97% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 55.36 51.92 48.53 45.17 41.68 43.17 42.92 18.47%
EPS 12.72 11.96 10.47 9.26 9.28 10.30 11.20 8.84%
DPS 6.69 5.66 6.83 6.83 2.66 2.66 0.00 -
NAPS 0.7845 0.77 0.75 0.67 0.50 0.50 0.51 33.21%
Adjusted Per Share Value based on latest NOSH - 93,781
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.91 7.42 6.94 6.44 5.96 6.15 6.13 18.50%
EPS 1.82 1.71 1.50 1.32 1.33 1.47 1.60 8.95%
DPS 0.96 0.81 0.97 0.97 0.38 0.38 0.00 -
NAPS 0.112 0.1101 0.1072 0.0955 0.0714 0.0713 0.0729 33.11%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.22 0.19 0.15 0.15 0.14 0.14 0.13 -
P/RPS 0.40 0.37 0.31 0.33 0.34 0.32 0.30 21.12%
P/EPS 1.73 1.59 1.43 1.62 1.51 1.36 1.16 30.50%
EY 57.80 62.93 69.80 61.72 66.26 73.58 86.19 -23.36%
DY 30.41 29.79 45.53 45.53 19.00 19.00 0.00 -
P/NAPS 0.28 0.25 0.20 0.22 0.28 0.28 0.25 7.84%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 07/08/06 12/04/06 07/03/06 16/11/05 03/08/05 11/05/05 -
Price 0.24 0.19 0.16 0.15 0.15 0.15 0.13 -
P/RPS 0.43 0.37 0.33 0.33 0.36 0.35 0.30 27.09%
P/EPS 1.89 1.59 1.53 1.62 1.62 1.46 1.16 38.42%
EY 52.98 62.93 65.44 61.72 61.85 68.67 86.19 -27.68%
DY 27.88 29.79 42.69 45.53 17.73 17.73 0.00 -
P/NAPS 0.31 0.25 0.21 0.22 0.30 0.30 0.25 15.40%

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