[PICORP] QoQ TTM Result on 2010-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 88,871 85,035 84,730 83,951 80,453 79,675 75,420 11.55% QoQ % 4.51% 0.36% 0.93% 4.35% 0.98% 5.64% - Horiz. % 117.83% 112.75% 112.34% 111.31% 106.67% 105.64% 100.00%
PBT 24,535 20,119 7,416 7,244 4,580 7,948 20,136 14.07% QoQ % 21.95% 171.29% 2.37% 58.17% -42.38% -60.53% - Horiz. % 121.85% 99.92% 36.83% 35.98% 22.75% 39.47% 100.00%
Tax -7,287 -7,447 -7,072 -6,679 -7,060 -6,351 -6,529 7.59% QoQ % 2.15% -5.30% -5.88% 5.40% -11.16% 2.73% - Horiz. % 111.61% 114.06% 108.32% 102.30% 108.13% 97.27% 100.00%
NP 17,248 12,672 344 565 -2,480 1,597 13,607 17.11% QoQ % 36.11% 3,583.72% -39.12% 122.78% -255.29% -88.26% - Horiz. % 126.76% 93.13% 2.53% 4.15% -18.23% 11.74% 100.00%
NP to SH 13,005 8,793 1,425 1,912 -859 3,054 10,443 15.74% QoQ % 47.90% 517.05% -25.47% 322.58% -128.13% -70.76% - Horiz. % 124.53% 84.20% 13.65% 18.31% -8.23% 29.24% 100.00%
Tax Rate 29.70 % 37.01 % 95.36 % 92.20 % 154.15 % 79.91 % 32.42 % -5.67% QoQ % -19.75% -61.19% 3.43% -40.19% 92.90% 146.48% - Horiz. % 91.61% 114.16% 294.14% 284.39% 475.48% 246.48% 100.00%
Total Cost 71,623 72,363 84,386 83,386 82,933 78,078 61,813 10.31% QoQ % -1.02% -14.25% 1.20% 0.55% 6.22% 26.31% - Horiz. % 115.87% 117.07% 136.52% 134.90% 134.17% 126.31% 100.00%
Net Worth 98,684 92,005 91,564 90,664 89,699 85,568 92,203 4.63% QoQ % 7.26% 0.48% 0.99% 1.07% 4.83% -7.20% - Horiz. % 107.03% 99.79% 99.31% 98.33% 97.29% 92.80% 100.00%
Dividend 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 4,002 647 3,346 3,346 5,623 5,623 6,568 -28.10% QoQ % 518.11% -80.65% 0.00% -40.49% 0.00% -14.39% - Horiz. % 60.94% 9.86% 50.94% 50.94% 85.61% 85.61% 100.00%
Div Payout % 30.78 % 7.36 % 234.83 % 175.02 % - % 184.13 % 62.90 % -37.87% QoQ % 318.21% -96.87% 34.17% 0.00% 0.00% 192.73% - Horiz. % 48.93% 11.70% 373.34% 278.25% 0.00% 292.73% 100.00%
Equity 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 98,684 92,005 91,564 90,664 89,699 85,568 92,203 4.63% QoQ % 7.26% 0.48% 0.99% 1.07% 4.83% -7.20% - Horiz. % 107.03% 99.79% 99.31% 98.33% 97.29% 92.80% 100.00%
NOSH 657,894 657,179 654,035 647,600 689,999 658,219 658,593 -0.07% QoQ % 0.11% 0.48% 0.99% -6.14% 4.83% -0.06% - Horiz. % 99.89% 99.79% 99.31% 98.33% 104.77% 99.94% 100.00%
Ratio Analysis 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.41 % 14.90 % 0.41 % 0.67 % -3.08 % 2.00 % 18.04 % 5.00% QoQ % 30.27% 3,534.15% -38.81% 121.75% -254.00% -88.91% - Horiz. % 107.59% 82.59% 2.27% 3.71% -17.07% 11.09% 100.00%
ROE 13.18 % 9.56 % 1.56 % 2.11 % -0.96 % 3.57 % 11.33 % 10.60% QoQ % 37.87% 512.82% -26.07% 319.79% -126.89% -68.49% - Horiz. % 116.33% 84.38% 13.77% 18.62% -8.47% 31.51% 100.00%
Per Share 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.51 12.94 12.95 12.96 11.66 12.10 11.45 11.65% QoQ % 4.40% -0.08% -0.08% 11.15% -3.64% 5.68% - Horiz. % 117.99% 113.01% 113.10% 113.19% 101.83% 105.68% 100.00%
EPS 1.98 1.34 0.22 0.30 -0.12 0.46 1.59 15.73% QoQ % 47.76% 509.09% -26.67% 350.00% -126.09% -71.07% - Horiz. % 124.53% 84.28% 13.84% 18.87% -7.55% 28.93% 100.00%
DPS 0.61 0.10 0.51 0.52 0.81 0.85 1.00 -28.05% QoQ % 510.00% -80.39% -1.92% -35.80% -4.71% -15.00% - Horiz. % 61.00% 10.00% 51.00% 52.00% 81.00% 85.00% 100.00%
NAPS 0.1500 0.1400 0.1400 0.1400 0.1300 0.1300 0.1400 4.70% QoQ % 7.14% 0.00% 0.00% 7.69% 0.00% -7.14% - Horiz. % 107.14% 100.00% 100.00% 100.00% 92.86% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.51 12.92 12.88 12.76 12.23 12.11 11.46 11.58% QoQ % 4.57% 0.31% 0.94% 4.33% 0.99% 5.67% - Horiz. % 117.89% 112.74% 112.39% 111.34% 106.72% 105.67% 100.00%
EPS 1.98 1.34 0.22 0.29 -0.13 0.46 1.59 15.73% QoQ % 47.76% 509.09% -24.14% 323.08% -128.26% -71.07% - Horiz. % 124.53% 84.28% 13.84% 18.24% -8.18% 28.93% 100.00%
DPS 0.61 0.10 0.51 0.51 0.85 0.85 1.00 -28.05% QoQ % 510.00% -80.39% 0.00% -40.00% 0.00% -15.00% - Horiz. % 61.00% 10.00% 51.00% 51.00% 85.00% 85.00% 100.00%
NAPS 0.1500 0.1398 0.1392 0.1378 0.1363 0.1300 0.1401 4.65% QoQ % 7.30% 0.43% 1.02% 1.10% 4.85% -7.21% - Horiz. % 107.07% 99.79% 99.36% 98.36% 97.29% 92.79% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.1800 0.2300 0.2500 0.2800 0.2300 0.2500 0.2800 -
P/RPS 1.33 1.78 1.93 2.16 1.97 2.07 2.45 -33.43% QoQ % -25.28% -7.77% -10.65% 9.64% -4.83% -15.51% - Horiz. % 54.29% 72.65% 78.78% 88.16% 80.41% 84.49% 100.00%
P/EPS 9.11 17.19 114.74 94.84 -184.75 53.88 17.66 -35.65% QoQ % -47.00% -85.02% 20.98% 151.33% -442.89% 205.10% - Horiz. % 51.59% 97.34% 649.72% 537.03% -1,046.15% 305.10% 100.00%
EY 10.98 5.82 0.87 1.05 -0.54 1.86 5.66 55.48% QoQ % 88.66% 568.97% -17.14% 294.44% -129.03% -67.14% - Horiz. % 193.99% 102.83% 15.37% 18.55% -9.54% 32.86% 100.00%
DY 3.39 0.43 2.05 1.85 3.54 3.42 3.56 -3.21% QoQ % 688.37% -79.02% 10.81% -47.74% 3.51% -3.93% - Horiz. % 95.22% 12.08% 57.58% 51.97% 99.44% 96.07% 100.00%
P/NAPS 1.20 1.64 1.79 2.00 1.77 1.92 2.00 -28.84% QoQ % -26.83% -8.38% -10.50% 12.99% -7.81% -4.00% - Horiz. % 60.00% 82.00% 89.50% 100.00% 88.50% 96.00% 100.00%
Price Multiplier on Announcement Date 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 18/08/11 23/05/11 28/02/11 11/11/10 16/08/10 26/05/10 -
Price 0.2200 0.1700 0.2500 0.2600 0.3000 0.2300 0.2500 -
P/RPS 1.63 1.31 1.93 2.01 2.57 1.90 2.18 -17.61% QoQ % 24.43% -32.12% -3.98% -21.79% 35.26% -12.84% - Horiz. % 74.77% 60.09% 88.53% 92.20% 117.89% 87.16% 100.00%
P/EPS 11.13 12.71 114.74 88.06 -240.98 49.57 15.77 -20.71% QoQ % -12.43% -88.92% 30.30% 136.54% -586.14% 214.33% - Horiz. % 70.58% 80.60% 727.58% 558.40% -1,528.09% 314.33% 100.00%
EY 8.99 7.87 0.87 1.14 -0.41 2.02 6.34 26.19% QoQ % 14.23% 804.60% -23.68% 378.05% -120.30% -68.14% - Horiz. % 141.80% 124.13% 13.72% 17.98% -6.47% 31.86% 100.00%
DY 2.77 0.58 2.05 1.99 2.72 3.71 3.99 -21.58% QoQ % 377.59% -71.71% 3.02% -26.84% -26.68% -7.02% - Horiz. % 69.42% 14.54% 51.38% 49.87% 68.17% 92.98% 100.00%
P/NAPS 1.47 1.21 1.79 1.86 2.31 1.77 1.79 -12.29% QoQ % 21.49% -32.40% -3.76% -19.48% 30.51% -1.12% - Horiz. % 82.12% 67.60% 100.00% 103.91% 129.05% 98.88% 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 - Q4 2010.pdf 
