[PICORP] QoQ Annualized Quarter Result on 2019-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter 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 99,850 97,480 102,208 87,465 82,785 85,238 10.84% QoQ % -0.35% 2.43% -4.63% 16.86% 5.65% -2.88% - Horiz. % 116.74% 117.14% 114.36% 119.91% 102.61% 97.12% 100.00%
PBT 15,112 12,521 13,096 12,888 12,815 12,085 14,574 2.44% QoQ % 20.69% -4.39% 1.61% 0.57% 6.04% -17.08% - Horiz. % 103.69% 85.92% 89.86% 88.43% 87.93% 82.92% 100.00%
Tax -7,463 -5,681 -4,776 -4,948 -5,655 -4,766 -4,974 30.96% QoQ % -31.36% -18.96% 3.48% 12.50% -18.64% 4.17% - Horiz. % 150.04% 114.22% 96.02% 99.48% 113.69% 95.83% 100.00%
NP 7,649 6,840 8,320 7,940 7,160 7,318 9,600 -14.02% QoQ % 11.83% -17.79% 4.79% 10.89% -2.17% -23.76% - Horiz. % 79.68% 71.25% 86.67% 82.71% 74.58% 76.24% 100.00%
NP to SH 1,934 1,322 2,386 1,676 448 -468 882 68.54% QoQ % 46.22% -44.57% 42.36% 274.11% 195.73% -153.06% - Horiz. % 219.27% 149.96% 270.52% 190.02% 50.79% -53.06% 100.00%
Tax Rate 49.38 % 45.37 % 36.47 % 38.39 % 44.13 % 39.44 % 34.13 % 27.84% QoQ % 8.84% 24.40% -5.00% -13.01% 11.89% 15.56% - Horiz. % 144.68% 132.93% 106.86% 112.48% 129.30% 115.56% 100.00%
Total Cost 91,856 93,010 89,160 94,268 80,305 75,466 75,638 13.79% QoQ % -1.24% 4.32% -5.42% 17.39% 6.41% -0.23% - Horiz. % 121.44% 122.97% 117.88% 124.63% 106.17% 99.77% 100.00%
Net Worth 78,675 78,695 78,695 78,743 78,743 78,793 78,793 -0.10% QoQ % -0.03% 0.00% -0.06% 0.00% -0.06% 0.00% - Horiz. % 99.85% 99.88% 99.88% 99.94% 99.94% 100.00% 100.00%
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 - - - 3,280 1,313 1,969 49.48% QoQ % 0.00% 0.00% 0.00% 0.00% 149.84% -33.33% - Horiz. % 183.06% 0.00% 0.00% 0.00% 166.56% 66.67% 100.00%
Div Payout % 186.45 % - % - % - % 732.36 % - % 223.34 % -11.31% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 83.48% 0.00% 0.00% 0.00% 327.91% 0.00% 100.00%
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 -0.10% QoQ % -0.03% 0.00% -0.06% 0.00% -0.06% 0.00% - Horiz. % 99.85% 99.88% 99.88% 99.94% 99.94% 100.00% 100.00%
NOSH 655,631 655,796 655,796 656,196 656,196 656,609 656,609 -0.10% QoQ % -0.03% 0.00% -0.06% 0.00% -0.06% 0.00% - Horiz. % 99.85% 99.88% 99.88% 99.94% 99.94% 100.00% 100.00%
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 % 6.85 % 8.54 % 7.77 % 8.19 % 8.84 % 11.26 % -22.39% QoQ % 12.26% -19.79% 9.91% -5.13% -7.35% -21.49% - Horiz. % 68.29% 60.83% 75.84% 69.01% 72.74% 78.51% 100.00%
ROE 2.46 % 1.68 % 3.03 % 2.13 % 0.57 % -0.59 % 1.12 % 68.73% QoQ % 46.43% -44.55% 42.25% 273.68% 196.61% -152.68% - Horiz. % 219.64% 150.00% 270.54% 190.18% 50.89% -52.68% 100.00%
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 15.23 14.86 15.58 13.33 12.61 12.98 10.97% QoQ % -0.33% 2.49% -4.62% 16.88% 5.71% -2.85% - Horiz. % 116.95% 117.33% 114.48% 120.03% 102.70% 97.15% 100.00%
EPS 0.29 0.20 0.24 0.24 0.12 -0.16 0.00 - QoQ % 45.00% -16.67% 0.00% 100.00% 175.00% 0.00% - Horiz. % -181.25% -125.00% -150.00% -150.00% -75.00% 100.00% -
DPS 0.55 0.00 0.00 0.00 0.50 0.20 0.30 49.63% QoQ % 0.00% 0.00% 0.00% 0.00% 150.00% -33.33% - Horiz. % 183.33% 0.00% 0.00% 0.00% 166.67% 66.67% 100.00%
NAPS 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
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 15.17 14.81 15.53 13.29 12.58 12.95 10.85% QoQ % -0.33% 2.43% -4.64% 16.85% 5.64% -2.86% - Horiz. % 116.76% 117.14% 114.36% 119.92% 102.63% 97.14% 100.00%
EPS 0.29 0.20 0.36 0.25 0.07 -0.07 0.13 70.48% QoQ % 45.00% -44.44% 44.00% 257.14% 200.00% -153.85% - Horiz. % 223.08% 153.85% 276.92% 192.31% 53.85% -53.85% 100.00%
DPS 0.55 0.00 0.00 0.00 0.50 0.20 0.30 49.63% QoQ % 0.00% 0.00% 0.00% 0.00% 150.00% -33.33% - Horiz. % 183.33% 0.00% 0.00% 0.00% 166.67% 66.67% 100.00%
NAPS 0.1196 0.1196 0.1196 0.1197 0.1197 0.1197 0.1197 -0.06% QoQ % 0.00% 0.00% -0.08% 0.00% 0.00% 0.00% - Horiz. % 99.92% 99.92% 99.92% 100.00% 100.00% 100.00% 100.00%
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 0.1200 0.1300 0.1350 0.1350 0.1200 0.1300 0.1350 -
P/RPS 0.79 0.85 0.91 0.87 0.90 1.03 1.04 -16.71% QoQ % -7.06% -6.59% 4.60% -3.33% -12.62% -0.96% - Horiz. % 75.96% 81.73% 87.50% 83.65% 86.54% 99.04% 100.00%
P/EPS 40.68 64.46 37.10 52.86 175.77 -182.39 100.50 -45.19% QoQ % -36.89% 73.75% -29.81% -69.93% 196.37% -281.48% - Horiz. % 40.48% 64.14% 36.92% 52.60% 174.90% -181.48% 100.00%
EY 2.46 1.55 2.70 1.89 0.57 -0.55 1.00 81.93% QoQ % 58.71% -42.59% 42.86% 231.58% 203.64% -155.00% - Horiz. % 246.00% 155.00% 270.00% 189.00% 57.00% -55.00% 100.00%
DY 4.58 0.00 0.00 0.00 4.17 1.54 2.22 61.85% QoQ % 0.00% 0.00% 0.00% 0.00% 170.78% -30.63% - Horiz. % 206.31% 0.00% 0.00% 0.00% 187.84% 69.37% 100.00%
P/NAPS 1.00 1.08 1.13 1.13 1.00 1.08 1.13 -7.80% QoQ % -7.41% -4.42% 0.00% 13.00% -7.41% -4.42% - Horiz. % 88.50% 95.58% 100.00% 100.00% 88.50% 95.58% 100.00%
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 0.1150 0.1200 0.1200 0.1300 0.1300 0.1150 0.1300 -
P/RPS 0.76 0.79 0.81 0.83 0.98 0.91 1.00 -16.68% QoQ % -3.80% -2.47% -2.41% -15.31% 7.69% -9.00% - Horiz. % 76.00% 79.00% 81.00% 83.00% 98.00% 91.00% 100.00%
P/EPS 38.99 59.50 32.98 50.90 190.41 -161.35 96.78 -45.36% QoQ % -34.47% 80.41% -35.21% -73.27% 218.01% -266.72% - Horiz. % 40.29% 61.48% 34.08% 52.59% 196.75% -166.72% 100.00%
EY 2.57 1.68 3.03 1.96 0.53 -0.62 1.03 83.66% QoQ % 52.98% -44.55% 54.59% 269.81% 185.48% -160.19% - Horiz. % 249.51% 163.11% 294.17% 190.29% 51.46% -60.19% 100.00%
DY 4.78 0.00 0.00 0.00 3.85 1.74 2.31 62.17% QoQ % 0.00% 0.00% 0.00% 0.00% 121.26% -24.68% - Horiz. % 206.93% 0.00% 0.00% 0.00% 166.67% 75.32% 100.00%
P/NAPS 0.96 1.00 1.00 1.08 1.08 0.96 1.08 -7.53% QoQ % -4.00% 0.00% -7.41% 0.00% 12.50% -11.11% - Horiz. % 88.89% 92.59% 92.59% 100.00% 100.00% 88.89% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
PICORP-Announcement Q1 2019.pdf 
