[PICORP] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -68.25%
YoY- -25.75%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 99,505 100,264 93,586 90,805 87,465 84,911 84,167 11.77%
PBT 15,112 13,142 12,077 12,003 12,816 14,150 12,609 12.79%
Tax -7,463 -6,341 -5,556 -5,367 -5,655 -5,418 -4,841 33.34%
NP 7,649 6,801 6,521 6,636 7,161 8,732 7,768 -1.02%
-
NP to SH 1,934 1,791 1,201 447 1,408 2,448 1,654 10.95%
-
Tax Rate 49.38% 48.25% 46.00% 44.71% 44.12% 38.29% 38.39% -
Total Cost 91,856 93,463 87,065 84,169 80,304 76,179 76,399 13.03%
-
Net Worth 78,675 78,695 78,695 78,743 78,743 78,793 78,793 -0.09%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 3,605 2,296 2,296 3,281 3,281 4,268 4,268 -10.61%
Div Payout % 186.45% 128.23% 191.23% 734.14% 233.07% 174.36% 258.07% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 78,675 78,695 78,695 78,743 78,743 78,793 78,793 -0.09%
NOSH 658,000 658,000 658,000 658,000 658,000 658,000 658,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.69% 6.78% 6.97% 7.31% 8.19% 10.28% 9.23% -
ROE 2.46% 2.28% 1.53% 0.57% 1.79% 3.11% 2.10% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 15.18 15.29 14.27 13.84 13.33 12.93 12.82 11.88%
EPS 0.29 0.27 0.18 0.07 0.21 0.37 0.25 10.37%
DPS 0.55 0.35 0.35 0.50 0.50 0.65 0.65 -10.51%
NAPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 15.12 15.24 14.22 13.80 13.29 12.90 12.79 11.76%
EPS 0.29 0.27 0.18 0.07 0.21 0.37 0.25 10.37%
DPS 0.55 0.35 0.35 0.50 0.50 0.65 0.65 -10.51%
NAPS 0.1196 0.1196 0.1196 0.1197 0.1197 0.1197 0.1197 -0.05%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.12 0.13 0.135 0.135 0.12 0.13 0.135 -
P/RPS 0.79 0.85 0.95 0.98 0.90 1.01 1.05 -17.23%
P/EPS 40.68 47.60 73.72 198.18 55.93 34.87 53.59 -16.74%
EY 2.46 2.10 1.36 0.50 1.79 2.87 1.87 19.99%
DY 4.58 2.69 2.59 3.70 4.17 5.00 4.81 -3.20%
P/NAPS 1.00 1.08 1.13 1.13 1.00 1.08 1.13 -7.80%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 25/11/19 20/08/19 23/05/19 28/02/19 07/11/18 30/08/18 -
Price 0.115 0.12 0.12 0.13 0.13 0.115 0.13 -
P/RPS 0.76 0.78 0.84 0.94 0.98 0.89 1.01 -17.22%
P/EPS 38.99 43.94 65.52 190.84 60.59 30.85 51.61 -17.00%
EY 2.57 2.28 1.53 0.52 1.65 3.24 1.94 20.55%
DY 4.78 2.92 2.92 3.85 3.85 5.65 5.00 -2.94%
P/NAPS 0.96 1.00 1.00 1.08 1.08 0.96 1.08 -7.53%

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