[PICORP] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
08-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 1.98%
YoY- 26.33%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 59,958 59,534 58,128 56,342 55,255 52,023 48,836 14.61%
PBT 23,702 23,238 22,781 22,414 22,094 20,161 18,922 16.15%
Tax -7,383 -6,596 -6,642 -6,620 -6,662 -5,517 -5,895 16.14%
NP 16,319 16,642 16,139 15,794 15,432 14,644 13,027 16.15%
-
NP to SH 12,744 12,491 12,373 12,442 12,200 11,950 11,246 8.66%
-
Tax Rate 31.15% 28.38% 29.16% 29.54% 30.15% 27.36% 31.15% -
Total Cost 43,639 42,892 41,989 40,548 39,823 37,379 35,809 14.05%
-
Net Worth 76,247 0 0 0 69,657 73,724 72,423 3.48%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 7,731 11,405 14,873 14,171 10,233 6,289 5,322 28.17%
Div Payout % 60.66% 91.31% 120.21% 113.90% 83.88% 52.63% 47.33% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 76,247 0 0 0 69,657 73,724 72,423 3.48%
NOSH 94,132 94,124 93,965 93,988 94,131 93,976 94,056 0.05%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 27.22% 27.95% 27.76% 28.03% 27.93% 28.15% 26.67% -
ROE 16.71% 0.00% 0.00% 0.00% 17.51% 16.21% 15.53% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 63.70 63.25 61.86 59.95 58.70 55.36 51.92 14.56%
EPS 13.54 13.27 13.17 13.24 12.96 12.72 11.96 8.59%
DPS 8.22 12.13 15.82 15.07 10.88 6.69 5.66 28.15%
NAPS 0.81 0.00 0.00 0.00 0.74 0.7845 0.77 3.42%
Adjusted Per Share Value based on latest NOSH - 93,988
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 9.11 9.05 8.83 8.56 8.40 7.91 7.42 14.61%
EPS 1.94 1.90 1.88 1.89 1.85 1.82 1.71 8.75%
DPS 1.17 1.73 2.26 2.15 1.56 0.96 0.81 27.69%
NAPS 0.1159 0.00 0.00 0.00 0.1059 0.112 0.1101 3.47%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.41 0.46 0.36 0.25 0.24 0.22 0.19 -
P/RPS 0.64 0.73 0.58 0.42 0.41 0.40 0.37 43.95%
P/EPS 3.03 3.47 2.73 1.89 1.85 1.73 1.59 53.52%
EY 33.02 28.85 36.58 52.95 54.00 57.80 62.93 -34.86%
DY 20.05 26.37 43.94 60.28 45.33 30.41 29.79 -23.14%
P/NAPS 0.51 0.00 0.00 0.00 0.32 0.28 0.25 60.64%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 28/11/07 17/08/07 08/05/07 28/02/07 22/11/06 07/08/06 -
Price 0.58 0.53 0.41 0.24 0.24 0.24 0.19 -
P/RPS 0.91 0.84 0.66 0.40 0.41 0.43 0.37 81.90%
P/EPS 4.28 3.99 3.11 1.81 1.85 1.89 1.59 93.15%
EY 23.34 25.04 32.12 55.16 54.00 52.98 62.93 -48.28%
DY 14.17 22.89 38.59 62.79 45.33 27.88 29.79 -38.98%
P/NAPS 0.72 0.00 0.00 0.00 0.32 0.31 0.25 102.03%

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