[PICORP] YoY Annualized Quarter Result on 2010-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 93,154 86,294 87,898 81,338 73,841 65,784 59,533 7.74% YoY % 7.95% -1.82% 8.07% 10.15% 12.25% 10.50% - Horiz. % 156.47% 144.95% 147.65% 136.63% 124.03% 110.50% 100.00%
PBT 31,269 16,060 25,697 2,700 23,429 22,216 23,542 4.84% YoY % 94.70% -37.50% 851.75% -88.48% 5.46% -5.64% - Horiz. % 132.82% 68.22% 109.15% 11.47% 99.52% 94.36% 100.00%
Tax -7,284 -7,034 -7,413 -6,602 -5,912 -7,436 -6,122 2.93% YoY % -3.54% 5.11% -12.28% -11.68% 20.49% -21.45% - Horiz. % 118.97% 114.90% 121.08% 107.84% 96.56% 121.45% 100.00%
NP 23,985 9,025 18,284 -3,902 17,517 14,780 17,420 5.47% YoY % 165.76% -50.64% 568.50% -122.28% 18.52% -15.15% - Horiz. % 137.69% 51.81% 104.96% -22.40% 100.56% 84.85% 100.00%
NP to SH 15,672 4,817 13,302 -1,430 13,334 11,544 13,013 3.14% YoY % 225.33% -63.79% 1,029.82% -110.73% 15.51% -11.29% - Horiz. % 120.43% 37.02% 102.22% -10.99% 102.47% 88.71% 100.00%
Tax Rate 23.29 % 43.80 % 28.85 % 244.54 % 25.23 % 33.47 % 26.01 % -1.82% YoY % -46.83% 51.82% -88.20% 869.24% -24.62% 28.68% - Horiz. % 89.54% 168.40% 110.92% 940.18% 97.00% 128.68% 100.00%
Total Cost 69,169 77,269 69,614 85,241 56,324 51,004 42,113 8.61% YoY % -10.48% 11.00% -18.33% 51.34% 10.43% 21.11% - Horiz. % 164.25% 183.48% 165.30% 202.41% 133.74% 121.11% 100.00%
Net Worth 105,063 98,536 98,441 87,181 85,534 78,709 74,281 5.94% YoY % 6.62% 0.10% 12.92% 1.92% 8.67% 5.96% - Horiz. % 141.44% 132.65% 132.52% 117.37% 115.15% 105.96% 100.00%
Dividend 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 11,907 - 4,462 3,666 11,141 10,756 9,954 3.03% YoY % 0.00% 0.00% 21.73% -67.10% 3.57% 8.06% - Horiz. % 119.62% 0.00% 44.83% 36.83% 111.93% 108.06% 100.00%
Div Payout % 75.98 % - % 33.55 % - % 83.55 % 93.18 % 76.49 % -0.11% YoY % 0.00% 0.00% 0.00% 0.00% -10.33% 21.82% - Horiz. % 99.33% 0.00% 43.86% 0.00% 109.23% 121.82% 100.00%
Equity 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 105,063 98,536 98,441 87,181 85,534 78,709 74,281 5.94% YoY % 6.62% 0.10% 12.92% 1.92% 8.67% 5.96% - Horiz. % 141.44% 132.65% 132.52% 117.37% 115.15% 105.96% 100.00%
NOSH 656,648 656,909 656,274 670,624 657,960 655,909 94,026 38.21% YoY % -0.04% 0.10% -2.14% 1.92% 0.31% 597.58% - Horiz. % 698.36% 698.64% 697.96% 713.23% 699.76% 697.58% 100.00%
Ratio Analysis 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 25.75 % 10.46 % 20.80 % -4.80 % 23.72 % 22.47 % 29.26 % -2.11% YoY % 146.18% -49.71% 533.33% -120.24% 5.56% -23.21% - Horiz. % 88.00% 35.75% 71.09% -16.40% 81.07% 76.79% 100.00%
ROE 14.92 % 4.89 % 13.51 % -1.64 % 15.59 % 14.67 % 17.52 % -2.64% YoY % 205.11% -63.80% 923.78% -110.52% 6.27% -16.27% - Horiz. % 85.16% 27.91% 77.11% -9.36% 88.98% 83.73% 100.00%
Per Share 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 14.19 13.14 13.39 12.13 11.22 10.03 63.32 -22.05% YoY % 7.99% -1.87% 10.39% 8.11% 11.86% -84.16% - Horiz. % 22.41% 20.75% 21.15% 19.16% 17.72% 15.84% 100.00%
EPS 2.39 0.73 2.03 -0.21 2.03 1.76 13.84 -25.36% YoY % 227.40% -64.04% 1,066.67% -110.34% 15.34% -87.28% - Horiz. % 17.27% 5.27% 14.67% -1.52% 14.67% 12.72% 100.00%
DPS 1.81 0.00 0.68 0.55 1.69 1.64 10.59 -25.48% YoY % 0.00% 0.00% 23.64% -67.46% 3.05% -84.51% - Horiz. % 17.09% 0.00% 6.42% 5.19% 15.96% 15.49% 100.00%
NAPS 0.1600 0.1500 0.1500 0.1300 0.1300 0.1200 0.7900 -23.35% YoY % 6.67% 0.00% 15.38% 0.00% 8.33% -84.81% - Horiz. % 20.25% 18.99% 18.99% 16.46% 16.46% 15.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 14.16 13.11 13.36 12.36 11.22 10.00 9.05 7.74% YoY % 8.01% -1.87% 8.09% 10.16% 12.20% 10.50% - Horiz. % 156.46% 144.86% 147.62% 136.57% 123.98% 110.50% 100.00%
EPS 2.38 0.73 2.02 -0.22 2.03 1.75 1.98 3.11% YoY % 226.03% -63.86% 1,018.18% -110.84% 16.00% -11.62% - Horiz. % 120.20% 36.87% 102.02% -11.11% 102.53% 88.38% 100.00%
DPS 1.81 0.00 0.68 0.56 1.69 1.63 1.51 3.06% YoY % 0.00% 0.00% 21.43% -66.86% 3.68% 7.95% - Horiz. % 119.87% 0.00% 45.03% 37.09% 111.92% 107.95% 100.00%
NAPS 0.1597 0.1498 0.1496 0.1325 0.1300 0.1196 0.1129 5.94% YoY % 6.61% 0.13% 12.91% 1.92% 8.70% 5.93% - Horiz. % 141.45% 132.68% 132.51% 117.36% 115.15% 105.93% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.1450 0.1700 0.1800 0.2300 0.3200 0.5000 0.4600 -
P/RPS 1.02 1.29 1.34 1.90 2.85 4.99 0.73 5.73% YoY % -20.93% -3.73% -29.47% -33.33% -42.89% 583.56% - Horiz. % 139.73% 176.71% 183.56% 260.27% 390.41% 683.56% 100.00%
P/EPS 6.08 23.18 8.88 -107.81 15.79 28.41 3.32 10.60% YoY % -73.77% 161.04% 108.24% -782.77% -44.42% 755.72% - Horiz. % 183.13% 698.19% 267.47% -3,247.29% 475.60% 855.72% 100.00%
EY 16.46 4.31 11.26 -0.93 6.33 3.52 30.09 -9.56% YoY % 281.90% -61.72% 1,310.75% -114.69% 79.83% -88.30% - Horiz. % 54.70% 14.32% 37.42% -3.09% 21.04% 11.70% 100.00%
DY 12.51 0.00 3.78 2.38 5.29 3.28 23.01 -9.65% YoY % 0.00% 0.00% 58.82% -55.01% 61.28% -85.75% - Horiz. % 54.37% 0.00% 16.43% 10.34% 22.99% 14.25% 100.00%
P/NAPS 0.91 1.13 1.20 1.77 2.46 4.17 0.58 7.79% YoY % -19.47% -5.83% -32.20% -28.05% -41.01% 618.97% - Horiz. % 156.90% 194.83% 206.90% 305.17% 424.14% 718.97% 100.00%
Price Multiplier on Announcement Date 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 15/11/13 30/11/12 17/11/11 11/11/10 13/11/09 06/11/08 28/11/07 -
Price 0.1750 0.1600 0.2200 0.3000 0.3100 0.5000 0.5300 -
P/RPS 1.23 1.22 1.64 2.47 2.76 4.99 0.84 6.56% YoY % 0.82% -25.61% -33.60% -10.51% -44.69% 494.05% - Horiz. % 146.43% 145.24% 195.24% 294.05% 328.57% 594.05% 100.00%
P/EPS 7.33 21.82 10.85 -140.63 15.30 28.41 3.83 11.41% YoY % -66.41% 101.11% 107.72% -1,019.15% -46.15% 641.78% - Horiz. % 191.38% 569.71% 283.29% -3,671.80% 399.48% 741.78% 100.00%
EY 13.64 4.58 9.21 -0.71 6.54 3.52 26.11 -10.25% YoY % 197.82% -50.27% 1,397.18% -110.86% 85.80% -86.52% - Horiz. % 52.24% 17.54% 35.27% -2.72% 25.05% 13.48% 100.00%
DY 10.36 0.00 3.09 1.82 5.46 3.28 19.97 -10.35% YoY % 0.00% 0.00% 69.78% -66.67% 66.46% -83.58% - Horiz. % 51.88% 0.00% 15.47% 9.11% 27.34% 16.42% 100.00%
P/NAPS 1.09 1.07 1.47 2.31 2.38 4.17 0.67 8.44% YoY % 1.87% -27.21% -36.36% -2.94% -42.93% 522.39% - Horiz. % 162.69% 159.70% 219.40% 344.78% 355.22% 622.39% 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
PIC - Q3 2010.pdf 
