[PICORP] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
06-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -0.21%
YoY- -6.8%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 88,871 80,453 78,230 64,646 59,534 52,023 39,185 14.61%
PBT 24,535 4,580 24,970 22,707 23,238 20,161 15,536 7.90%
Tax -7,287 -7,060 -5,605 -8,368 -6,596 -5,517 -6,815 1.12%
NP 17,248 -2,480 19,365 14,339 16,642 14,644 8,721 12.03%
-
NP to SH 13,005 -859 14,309 11,642 12,491 11,950 8,721 6.88%
-
Tax Rate 29.70% 154.15% 22.45% 36.85% 28.38% 27.36% 43.87% -
Total Cost 71,623 82,933 58,865 50,307 42,892 37,379 30,464 15.30%
-
Net Worth 98,684 89,699 85,749 79,391 0 73,724 47,003 13.15%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 4,002 5,623 7,952 8,701 11,405 6,289 2,495 8.18%
Div Payout % 30.78% 0.00% 55.57% 74.75% 91.31% 52.63% 28.62% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 98,684 89,699 85,749 79,391 0 73,724 47,003 13.15%
NOSH 657,894 689,999 659,615 661,600 94,124 93,976 94,007 38.28%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 19.41% -3.08% 24.75% 22.18% 27.95% 28.15% 22.26% -
ROE 13.18% -0.96% 16.69% 14.66% 0.00% 16.21% 18.55% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 13.51 11.66 11.86 9.77 63.25 55.36 41.68 -17.11%
EPS 1.98 -0.12 2.17 1.76 13.27 12.72 9.28 -22.68%
DPS 0.61 0.81 1.20 1.32 12.13 6.69 2.66 -21.75%
NAPS 0.15 0.13 0.13 0.12 0.00 0.7845 0.50 -18.17%
Adjusted Per Share Value based on latest NOSH - 661,600
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 13.51 12.23 11.89 9.82 9.05 7.91 5.96 14.60%
EPS 1.98 -0.13 2.17 1.77 1.90 1.82 1.33 6.85%
DPS 0.61 0.85 1.21 1.32 1.73 0.96 0.38 8.20%
NAPS 0.15 0.1363 0.1303 0.1207 0.00 0.112 0.0714 13.16%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.18 0.23 0.32 0.50 0.46 0.22 0.14 -
P/RPS 1.33 1.97 2.70 5.12 0.73 0.40 0.34 25.51%
P/EPS 9.11 -184.75 14.75 28.41 3.47 1.73 1.51 34.90%
EY 10.98 -0.54 6.78 3.52 28.85 57.80 66.26 -25.87%
DY 3.39 3.54 3.75 2.63 26.37 30.41 19.00 -24.95%
P/NAPS 1.20 1.77 2.46 4.17 0.00 0.28 0.28 27.43%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 11/11/10 13/11/09 06/11/08 28/11/07 22/11/06 16/11/05 -
Price 0.22 0.30 0.31 0.50 0.53 0.24 0.15 -
P/RPS 1.63 2.57 2.61 5.12 0.84 0.43 0.36 28.60%
P/EPS 11.13 -240.98 14.29 28.41 3.99 1.89 1.62 37.85%
EY 8.99 -0.41 7.00 3.52 25.04 52.98 61.85 -27.47%
DY 2.77 2.72 3.87 2.63 22.89 27.88 17.73 -26.60%
P/NAPS 1.47 2.31 2.38 4.17 0.00 0.31 0.30 30.31%

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