[PICORP] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
07-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 0.38%
YoY- 2.82%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 72,187 64,646 61,978 61,278 59,958 59,534 58,128 15.45%
PBT 24,060 22,707 22,337 24,009 23,702 23,238 22,781 3.69%
Tax -6,748 -8,368 -7,532 -7,552 -7,383 -6,596 -6,642 1.05%
NP 17,312 14,339 14,805 16,457 16,319 16,642 16,139 4.76%
-
NP to SH 12,966 11,642 11,666 12,793 12,744 12,491 12,373 3.15%
-
Tax Rate 28.05% 36.85% 33.72% 31.45% 31.15% 28.38% 29.16% -
Total Cost 54,875 50,307 47,173 44,821 43,639 42,892 41,989 19.43%
-
Net Worth 86,159 79,391 77,927 85,083 76,247 0 0 -
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 12,332 8,701 12,231 12,443 7,731 11,405 14,873 -11.69%
Div Payout % 95.11% 74.75% 104.85% 97.27% 60.66% 91.31% 120.21% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 86,159 79,391 77,927 85,083 76,247 0 0 -
NOSH 662,769 661,600 649,393 654,489 94,132 94,124 93,965 265.61%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 23.98% 22.18% 23.89% 26.86% 27.22% 27.95% 27.76% -
ROE 15.05% 14.66% 14.97% 15.04% 16.71% 0.00% 0.00% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.89 9.77 9.54 9.36 63.70 63.25 61.86 -68.42%
EPS 1.96 1.76 1.80 1.95 13.54 13.27 13.17 -71.75%
DPS 1.86 1.32 1.88 1.90 8.22 12.13 15.82 -75.84%
NAPS 0.13 0.12 0.12 0.13 0.81 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 654,489
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.97 9.82 9.42 9.31 9.11 9.05 8.83 15.49%
EPS 1.97 1.77 1.77 1.94 1.94 1.90 1.88 3.15%
DPS 1.87 1.32 1.86 1.89 1.17 1.73 2.26 -11.81%
NAPS 0.1309 0.1207 0.1184 0.1293 0.1159 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.47 0.50 0.71 0.57 0.41 0.46 0.36 -
P/RPS 4.32 5.12 7.44 6.09 0.64 0.73 0.58 279.07%
P/EPS 24.02 28.41 39.52 29.16 3.03 3.47 2.73 323.39%
EY 4.16 3.52 2.53 3.43 33.02 28.85 36.58 -76.37%
DY 3.96 2.63 2.65 3.34 20.05 26.37 43.94 -79.75%
P/NAPS 3.62 4.17 5.92 4.38 0.51 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 06/11/08 22/08/08 07/05/08 25/02/08 28/11/07 17/08/07 -
Price 0.47 0.50 0.56 0.69 0.58 0.53 0.41 -
P/RPS 4.32 5.12 5.87 7.37 0.91 0.84 0.66 247.92%
P/EPS 24.02 28.41 31.17 35.30 4.28 3.99 3.11 288.31%
EY 4.16 3.52 3.21 2.83 23.34 25.04 32.12 -74.24%
DY 3.96 2.63 3.36 2.76 14.17 22.89 38.59 -77.92%
P/NAPS 3.62 4.17 4.67 5.31 0.72 0.00 0.00 -

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