[PICORP] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- -19.15%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 89,379 88,796 83,951 74,726 72,187 58,183 55,514 8.25%
PBT 19,217 22,604 7,244 19,860 24,060 22,651 22,109 -2.30%
Tax -7,140 -7,668 -6,679 -5,498 -6,748 -6,186 -6,879 0.62%
NP 12,077 14,936 565 14,362 17,312 16,465 15,230 -3.78%
-
NP to SH 7,823 9,234 1,912 10,483 12,966 12,967 12,180 -7.10%
-
Tax Rate 37.15% 33.92% 92.20% 27.68% 28.05% 27.31% 31.11% -
Total Cost 77,302 73,860 83,386 60,364 54,875 41,718 40,284 11.46%
-
Net Worth 98,609 98,935 95,550 85,674 85,562 78,005 69,546 5.98%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 4,996 7,387 3,480 11,071 12,373 1,174 7,405 -6.34%
Div Payout % 63.87% 80.00% 182.05% 105.62% 95.43% 9.06% 60.80% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 98,609 98,935 95,550 85,674 85,562 78,005 69,546 5.98%
NOSH 657,394 659,571 682,500 659,032 658,172 93,982 93,981 38.25%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.51% 16.82% 0.67% 19.22% 23.98% 28.30% 27.43% -
ROE 7.93% 9.33% 2.00% 12.24% 15.15% 16.62% 17.51% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.60 13.46 12.30 11.34 10.97 61.91 59.07 -21.69%
EPS 1.19 1.40 0.29 1.59 1.97 1.97 12.96 -32.80%
DPS 0.76 1.12 0.51 1.68 1.88 1.25 7.88 -32.25%
NAPS 0.15 0.15 0.14 0.13 0.13 0.83 0.74 -23.33%
Adjusted Per Share Value based on latest NOSH - 713,333
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.58 13.49 12.76 11.36 10.97 8.84 8.44 8.24%
EPS 1.19 1.40 0.29 1.59 1.97 1.97 1.85 -7.08%
DPS 0.76 1.12 0.53 1.68 1.88 0.18 1.13 -6.39%
NAPS 0.1499 0.1504 0.1452 0.1302 0.13 0.1185 0.1057 5.98%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.16 0.22 0.28 0.27 0.47 0.41 0.24 -
P/RPS 1.18 1.63 2.28 2.38 4.29 0.66 0.41 19.24%
P/EPS 13.45 15.71 99.95 16.97 23.86 2.97 1.85 39.14%
EY 7.44 6.36 1.00 5.89 4.19 33.65 54.00 -28.11%
DY 4.75 5.09 1.82 6.22 4.00 3.05 32.83 -27.52%
P/NAPS 1.07 1.47 2.00 2.08 3.62 0.49 0.32 22.26%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 25/02/08 28/02/07 -
Price 0.135 0.22 0.26 0.28 0.47 0.58 0.24 -
P/RPS 0.99 1.63 2.11 2.47 4.29 0.94 0.41 15.81%
P/EPS 11.34 15.71 92.81 17.60 23.86 4.20 1.85 35.24%
EY 8.81 6.36 1.08 5.68 4.19 23.79 54.00 -26.05%
DY 5.63 5.09 1.96 6.00 4.00 2.16 32.83 -25.44%
P/NAPS 0.90 1.47 1.86 2.15 3.62 0.70 0.32 18.79%

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