[PICORP] YoY TTM Result on 30-Jun-2012 [#2]

Stock

[PICORP] PROGRESSIVE IMPACT CORPORATION

Announcement Date

30-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 5.06%

YoY- 50.85%

Quarter Report

PICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	83,328	92,855	86,232	95,051	85,035	79,675	76,467	1.44%
YoY %	-10.26%	7.68%	-9.28%	11.78%	6.73%	4.20%	-	-
Horiz. %	108.97%	121.43%	112.77%	124.30%	111.20%	104.20%	100.00%	-
PBT	25,266	26,275	18,778	26,303	20,119	7,948	25,954	-0.44%
YoY %	-3.84%	39.92%	-28.61%	30.74%	153.13%	-69.38%	-	-
Horiz. %	97.35%	101.24%	72.35%	101.34%	77.52%	30.62%	100.00%	-
Tax	-7,932	-9,813	-6,233	-7,686	-7,447	-6,351	-6,918	2.30%
YoY %	19.17%	-57.44%	18.90%	-3.21%	-17.26%	8.20%	-	-
Horiz. %	114.66%	141.85%	90.10%	111.10%	107.65%	91.80%	100.00%	-
NP	17,334	16,462	12,545	18,617	12,672	1,597	19,036	-1.54%
YoY %	5.30%	31.22%	-32.62%	46.91%	693.49%	-91.61%	-	-
Horiz. %	91.06%	86.48%	65.90%	97.80%	66.57%	8.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,604	11,074	6,559	13,264	8,793	3,054	14,187	-4.73%
YoY %	-4.24%	68.84%	-50.55%	50.85%	187.92%	-78.47%	-	-
Horiz. %	74.74%	78.06%	46.23%	93.49%	61.98%	21.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.39%	37.35%	33.19%	29.22%	37.01%	79.91%	26.65%	-
YoY %	-15.96%	12.53%	13.59%	-21.05%	-53.69%	199.85%	-	-
Horiz. %	117.79%	140.15%	124.54%	109.64%	138.87%	299.85%	100.00%	-
Total Cost	65,994	76,393	73,687	76,434	72,363	78,078	57,431	2.34%
YoY %	-13.61%	3.67%	-3.59%	5.63%	-7.32%	35.95%	-	-
Horiz. %	114.91%	133.02%	128.31%	133.09%	126.00%	135.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	119,237	110,402	111,538	104,555	92,005	85,568	86,133	5.56%
YoY %	8.00%	-1.02%	6.68%	13.64%	7.52%	-0.66%	-	-
Horiz. %	138.43%	128.18%	129.50%	121.39%	106.82%	99.34%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	6,554	8,181	13,947	11,443	647	5,623	7,952	-3.16%
YoY %	-19.89%	-41.34%	21.88%	1,668.62%	-88.49%	-29.29%	-	-
Horiz. %	82.42%	102.88%	175.39%	143.90%	8.14%	70.71%	100.00%	-
Div Payout %	61.81%	73.88%	212.65%	86.28%	7.36%	184.13%	56.05%	-
YoY %	-16.34%	-65.26%	146.46%	1,072.28%	-96.00%	228.51%	-	-
Horiz. %	110.28%	131.81%	379.39%	153.93%	13.13%	328.51%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	119,237	110,402	111,538	104,555	92,005	85,568	86,133	5.56%
YoY %	8.00%	-1.02%	6.68%	13.64%	7.52%	-0.66%	-	-
Horiz. %	138.43%	128.18%	129.50%	121.39%	106.82%	99.34%	100.00%	-
NOSH	662,432	649,428	656,111	653,469	657,179	658,219	662,564	-0.00%
YoY %	2.00%	-1.02%	0.40%	-0.56%	-0.16%	-0.66%	-	-
Horiz. %	99.98%	98.02%	99.03%	98.63%	99.19%	99.34%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	20.80%	17.73%	14.55%	19.59%	14.90%	2.00%	24.89%	-
YoY %	17.32%	21.86%	-25.73%	31.48%	645.00%	-91.96%	-	-
Horiz. %	83.57%	71.23%	58.46%	78.71%	59.86%	8.04%	100.00%	-
ROE	8.89%	10.03%	5.88%	12.69%	9.56%	3.57%	16.47%	-
YoY %	-11.37%	70.58%	-53.66%	32.74%	167.79%	-78.32%	-	-
Horiz. %	53.98%	60.90%	35.70%	77.05%	58.04%	21.68%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	12.58	14.30	13.14	14.55	12.94	12.10	11.54	1.44%
YoY %	-12.03%	8.83%	-9.69%	12.44%	6.94%	4.85%	-	-
Horiz. %	109.01%	123.92%	113.86%	126.08%	112.13%	104.85%	100.00%	-
EPS	1.60	1.71	1.00	2.03	1.34	0.46	2.14	-4.72%
YoY %	-6.43%	71.00%	-50.74%	51.49%	191.30%	-78.50%	-	-
Horiz. %	74.77%	79.91%	46.73%	94.86%	62.62%	21.50%	100.00%	-
DPS	0.99	1.25	2.12	1.75	0.10	0.85	1.20	-3.15%
YoY %	-20.80%	-41.04%	21.14%	1,650.00%	-88.24%	-29.17%	-	-
Horiz. %	82.50%	104.17%	176.67%	145.83%	8.33%	70.83%	100.00%	-
NAPS	0.18	0.17	0.17	0.16	0.14	0.13	0.13	5.57%
YoY %	5.88%	0.00%	6.25%	14.29%	7.69%	0.00%	-	-
Horiz. %	138.46%	130.77%	130.77%	123.08%	107.69%	100.00%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 653,469
RPS	12.66	14.11	13.11	14.45	12.92	12.11	11.62	1.43%
YoY %	-10.28%	7.63%	-9.27%	11.84%	6.69%	4.22%	-	-
Horiz. %	108.95%	121.43%	112.82%	124.35%	111.19%	104.22%	100.00%	-
EPS	1.61	1.68	1.00	2.02	1.34	0.46	2.16	-4.77%
YoY %	-4.17%	68.00%	-50.50%	50.75%	191.30%	-78.70%	-	-
Horiz. %	74.54%	77.78%	46.30%	93.52%	62.04%	21.30%	100.00%	-
DPS	1.00	1.24	2.12	1.74	0.10	0.85	1.21	-3.12%
YoY %	-19.35%	-41.51%	21.84%	1,640.00%	-88.24%	-29.75%	-	-
Horiz. %	82.64%	102.48%	175.21%	143.80%	8.26%	70.25%	100.00%	-
NAPS	0.1812	0.1678	0.1695	0.1589	0.1398	0.13	0.1309	5.56%
YoY %	7.99%	-1.00%	6.67%	13.66%	7.54%	-0.69%	-	-
Horiz. %	138.43%	128.19%	129.49%	121.39%	106.80%	99.31%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	0.225	0.265	0.14	0.17	0.23	0.25	0.36	-
P/RPS	1.79	1.85	1.07	1.17	1.78	2.07	3.12	-8.84%
YoY %	-3.24%	72.90%	-8.55%	-34.27%	-14.01%	-33.65%	-	-
Horiz. %	57.37%	59.29%	34.29%	37.50%	57.05%	66.35%	100.00%	-
P/EPS	14.06	15.54	14.00	8.38	17.19	53.88	16.81	-2.93%
YoY %	-9.52%	11.00%	67.06%	-51.25%	-68.10%	220.52%	-	-
Horiz. %	83.64%	92.44%	83.28%	49.85%	102.26%	320.52%	100.00%	-
EY	7.11	6.43	7.14	11.94	5.82	1.86	5.95	3.01%
YoY %	10.58%	-9.94%	-40.20%	105.15%	212.90%	-68.74%	-	-
Horiz. %	119.50%	108.07%	120.00%	200.67%	97.82%	31.26%	100.00%	-
DY	4.40	4.72	15.14	10.30	0.43	3.42	3.33	4.75%
YoY %	-6.78%	-68.82%	46.99%	2,295.35%	-87.43%	2.70%	-	-
Horiz. %	132.13%	141.74%	454.65%	309.31%	12.91%	102.70%	100.00%	-
P/NAPS	1.25	1.56	0.82	1.06	1.64	1.92	2.77	-12.41%
YoY %	-19.87%	90.24%	-22.64%	-35.37%	-14.58%	-30.69%	-	-
Horiz. %	45.13%	56.32%	29.60%	38.27%	59.21%	69.31%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/08/15	26/08/14	30/08/13	30/08/12	18/08/11	16/08/10	04/08/09	-
Price	0.195	0.255	0.14	0.17	0.17	0.23	0.35	-
P/RPS	1.55	1.78	1.07	1.17	1.31	1.90	3.03	-10.56%
YoY %	-12.92%	66.36%	-8.55%	-10.69%	-31.05%	-37.29%	-	-
Horiz. %	51.16%	58.75%	35.31%	38.61%	43.23%	62.71%	100.00%	-
P/EPS	12.18	14.95	14.00	8.38	12.71	49.57	16.35	-4.78%
YoY %	-18.53%	6.79%	67.06%	-34.07%	-74.36%	203.18%	-	-
Horiz. %	74.50%	91.44%	85.63%	51.25%	77.74%	303.18%	100.00%	-
EY	8.21	6.69	7.14	11.94	7.87	2.02	6.12	5.01%
YoY %	22.72%	-6.30%	-40.20%	51.72%	289.60%	-66.99%	-	-
Horiz. %	134.15%	109.31%	116.67%	195.10%	128.59%	33.01%	100.00%	-
DY	5.08	4.90	15.14	10.30	0.58	3.71	3.43	6.76%
YoY %	3.67%	-67.64%	46.99%	1,675.86%	-84.37%	8.16%	-	-
Horiz. %	148.10%	142.86%	441.40%	300.29%	16.91%	108.16%	100.00%	-
P/NAPS	1.08	1.50	0.82	1.06	1.21	1.77	2.69	-14.10%
YoY %	-28.00%	82.93%	-22.64%	-12.40%	-31.64%	-34.20%	-	-
Horiz. %	40.15%	55.76%	30.48%	39.41%	44.98%	65.80%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos