[PICORP] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
12-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 13.44%
YoY- -6.52%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 55,255 52,023 48,836 45,653 42,360 39,185 40,497 22.94%
PBT 22,094 20,161 18,922 17,083 15,168 15,536 15,951 24.18%
Tax -6,662 -5,517 -5,895 -6,095 -6,178 -6,815 -6,287 3.92%
NP 15,432 14,644 13,027 10,988 8,990 8,721 9,664 36.50%
-
NP to SH 12,200 11,950 11,246 9,849 8,682 8,721 9,664 16.75%
-
Tax Rate 30.15% 27.36% 31.15% 35.68% 40.73% 43.87% 39.41% -
Total Cost 39,823 37,379 35,809 34,665 33,370 30,464 30,833 18.54%
-
Net Worth 69,657 73,724 72,423 70,548 62,833 47,003 46,908 30.06%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 10,233 6,289 5,322 6,412 6,412 2,495 2,495 155.56%
Div Payout % 83.88% 52.63% 47.33% 65.11% 73.86% 28.62% 25.82% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 69,657 73,724 72,423 70,548 62,833 47,003 46,908 30.06%
NOSH 94,131 93,976 94,056 94,064 93,781 94,007 93,816 0.22%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 27.93% 28.15% 26.67% 24.07% 21.22% 22.26% 23.86% -
ROE 17.51% 16.21% 15.53% 13.96% 13.82% 18.55% 20.60% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 58.70 55.36 51.92 48.53 45.17 41.68 43.17 22.66%
EPS 12.96 12.72 11.96 10.47 9.26 9.28 10.30 16.50%
DPS 10.88 6.69 5.66 6.83 6.83 2.66 2.66 155.10%
NAPS 0.74 0.7845 0.77 0.75 0.67 0.50 0.50 29.77%
Adjusted Per Share Value based on latest NOSH - 94,064
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 8.40 7.91 7.42 6.94 6.44 5.96 6.15 23.03%
EPS 1.85 1.82 1.71 1.50 1.32 1.33 1.47 16.51%
DPS 1.56 0.96 0.81 0.97 0.97 0.38 0.38 155.72%
NAPS 0.1059 0.112 0.1101 0.1072 0.0955 0.0714 0.0713 30.08%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.24 0.22 0.19 0.15 0.15 0.14 0.14 -
P/RPS 0.41 0.40 0.37 0.31 0.33 0.34 0.32 17.91%
P/EPS 1.85 1.73 1.59 1.43 1.62 1.51 1.36 22.70%
EY 54.00 57.80 62.93 69.80 61.72 66.26 73.58 -18.59%
DY 45.33 30.41 29.79 45.53 45.53 19.00 19.00 78.26%
P/NAPS 0.32 0.28 0.25 0.20 0.22 0.28 0.28 9.28%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 22/11/06 07/08/06 12/04/06 07/03/06 16/11/05 03/08/05 -
Price 0.24 0.24 0.19 0.16 0.15 0.15 0.15 -
P/RPS 0.41 0.43 0.37 0.33 0.33 0.36 0.35 11.09%
P/EPS 1.85 1.89 1.59 1.53 1.62 1.62 1.46 17.04%
EY 54.00 52.98 62.93 65.44 61.72 61.85 68.67 -14.76%
DY 45.33 27.88 29.79 42.69 45.53 17.73 17.73 86.65%
P/NAPS 0.32 0.31 0.25 0.21 0.22 0.30 0.30 4.38%

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