[PICORP] YoY Annualized Quarter Result on 2016-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 99,850 82,785 81,405 86,065 78,641 83,781 93,154 1.16% YoY % 20.61% 1.70% -5.41% 9.44% -6.14% -10.06% - Horiz. % 107.19% 88.87% 87.39% 92.39% 84.42% 89.94% 100.00%
PBT 12,521 12,085 10,340 13,708 22,244 21,880 31,269 -14.14% YoY % 3.61% 16.88% -24.57% -38.37% 1.66% -30.03% - Horiz. % 40.04% 38.65% 33.07% 43.84% 71.14% 69.97% 100.00%
Tax -5,681 -4,766 -4,662 -7,757 -9,826 -7,980 -7,284 -4.06% YoY % -19.19% -2.23% 39.89% 21.06% -23.14% -9.56% - Horiz. % 78.00% 65.44% 64.01% 106.50% 134.91% 109.56% 100.00%
NP 6,840 7,318 5,677 5,950 12,417 13,900 23,985 -18.86% YoY % -6.54% 28.91% -4.59% -52.08% -10.67% -42.05% - Horiz. % 28.52% 30.51% 23.67% 24.81% 51.77% 57.95% 100.00%
NP to SH 1,322 -468 -1,122 376 9,865 9,452 15,672 -33.76% YoY % 382.62% 58.31% -398.58% -96.19% 4.37% -39.69% - Horiz. % 8.44% -2.99% -7.16% 2.40% 62.95% 60.31% 100.00%
Tax Rate 45.37 % 39.44 % 45.09 % 56.59 % 44.18 % 36.47 % 23.29 % 11.75% YoY % 15.04% -12.53% -20.32% 28.09% 21.14% 56.59% - Horiz. % 194.80% 169.34% 193.60% 242.98% 189.70% 156.59% 100.00%
Total Cost 93,010 75,466 75,728 80,114 66,224 69,881 69,169 5.06% YoY % 23.25% -0.35% -5.48% 20.98% -5.23% 1.03% - Horiz. % 134.47% 109.10% 109.48% 115.82% 95.74% 101.03% 100.00%
Net Worth 78,695 78,793 85,381 92,074 118,912 111,586 105,063 -4.70% YoY % -0.12% -7.72% -7.27% -22.57% 6.57% 6.21% - Horiz. % 74.90% 75.00% 81.27% 87.64% 113.18% 106.21% 100.00%
Dividend 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - 1,313 - 2,016 3,347 5,338 11,907 - YoY % 0.00% 0.00% 0.00% -39.74% -37.30% -55.16% - Horiz. % 0.00% 11.03% 0.00% 16.94% 28.11% 44.84% 100.00%
Div Payout % - % - % - % 536.40 % 33.93 % 56.48 % 75.98 % - YoY % 0.00% 0.00% 0.00% 1,480.90% -39.93% -25.66% - Horiz. % 0.00% 0.00% 0.00% 705.98% 44.66% 74.34% 100.00%
Equity 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 78,695 78,793 85,381 92,074 118,912 111,586 105,063 -4.70% YoY % -0.12% -7.72% -7.27% -22.57% 6.57% 6.21% - Horiz. % 74.90% 75.00% 81.27% 87.64% 113.18% 106.21% 100.00%
NOSH 655,796 656,609 656,780 657,673 660,624 656,388 656,648 -0.02% YoY % -0.12% -0.03% -0.14% -0.45% 0.65% -0.04% - Horiz. % 99.87% 99.99% 100.02% 100.16% 100.61% 99.96% 100.00%
Ratio Analysis 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.85 % 8.84 % 6.97 % 6.91 % 15.79 % 16.59 % 25.75 % -19.80% YoY % -22.51% 26.83% 0.87% -56.24% -4.82% -35.57% - Horiz. % 26.60% 34.33% 27.07% 26.83% 61.32% 64.43% 100.00%
ROE 1.68 % -0.59 % -1.31 % 0.41 % 8.30 % 8.47 % 14.92 % -30.50% YoY % 384.75% 54.96% -419.51% -95.06% -2.01% -43.23% - Horiz. % 11.26% -3.95% -8.78% 2.75% 55.63% 56.77% 100.00%
Per Share 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 15.23 12.61 12.39 13.09 11.90 12.76 14.19 1.19% YoY % 20.78% 1.78% -5.35% 10.00% -6.74% -10.08% - Horiz. % 107.33% 88.87% 87.32% 92.25% 83.86% 89.92% 100.00%
EPS 0.20 -0.16 -0.17 0.05 1.49 1.44 2.39 -33.85% YoY % 225.00% 5.88% -440.00% -96.64% 3.47% -39.75% - Horiz. % 8.37% -6.69% -7.11% 2.09% 62.34% 60.25% 100.00%
DPS 0.00 0.20 0.00 0.31 0.51 0.81 1.81 - YoY % 0.00% 0.00% 0.00% -39.22% -37.04% -55.25% - Horiz. % 0.00% 11.05% 0.00% 17.13% 28.18% 44.75% 100.00%
NAPS 0.1200 0.1200 0.1300 0.1400 0.1800 0.1700 0.1600 -4.68% YoY % 0.00% -7.69% -7.14% -22.22% 5.88% 6.25% - Horiz. % 75.00% 75.00% 81.25% 87.50% 112.50% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 15.17 12.58 12.37 13.08 11.95 12.73 14.16 1.15% YoY % 20.59% 1.70% -5.43% 9.46% -6.13% -10.10% - Horiz. % 107.13% 88.84% 87.36% 92.37% 84.39% 89.90% 100.00%
EPS 0.20 -0.07 -0.17 0.06 1.50 1.44 2.38 -33.81% YoY % 385.71% 58.82% -383.33% -96.00% 4.17% -39.50% - Horiz. % 8.40% -2.94% -7.14% 2.52% 63.03% 60.50% 100.00%
DPS 0.00 0.20 0.00 0.31 0.51 0.81 1.81 - YoY % 0.00% 0.00% 0.00% -39.22% -37.04% -55.25% - Horiz. % 0.00% 11.05% 0.00% 17.13% 28.18% 44.75% 100.00%
NAPS 0.1196 0.1197 0.1298 0.1399 0.1807 0.1696 0.1597 -4.70% YoY % -0.08% -7.78% -7.22% -22.58% 6.54% 6.20% - Horiz. % 74.89% 74.95% 81.28% 87.60% 113.15% 106.20% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.1300 0.1300 0.1400 0.1400 0.1950 0.2200 0.1450 -
P/RPS 0.85 1.03 1.13 1.07 1.64 1.72 1.02 -2.99% YoY % -17.48% -8.85% 5.61% -34.76% -4.65% 68.63% - Horiz. % 83.33% 100.98% 110.78% 104.90% 160.78% 168.63% 100.00%
P/EPS 64.46 -182.39 -81.90 244.88 13.06 15.28 6.08 48.19% YoY % 135.34% -122.70% -133.44% 1,775.04% -14.53% 151.32% - Horiz. % 1,060.20% -2,999.84% -1,347.04% 4,027.63% 214.80% 251.32% 100.00%
EY 1.55 -0.55 -1.22 0.41 7.66 6.55 16.46 -32.54% YoY % 381.82% 54.92% -397.56% -94.65% 16.95% -60.21% - Horiz. % 9.42% -3.34% -7.41% 2.49% 46.54% 39.79% 100.00%
DY 0.00 1.54 0.00 2.19 2.60 3.70 12.51 - YoY % 0.00% 0.00% 0.00% -15.77% -29.73% -70.42% - Horiz. % 0.00% 12.31% 0.00% 17.51% 20.78% 29.58% 100.00%
P/NAPS 1.08 1.08 1.08 1.00 1.08 1.29 0.91 2.89% YoY % 0.00% 0.00% 8.00% -7.41% -16.28% 41.76% - Horiz. % 118.68% 118.68% 118.68% 109.89% 118.68% 141.76% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 07/11/18 20/11/17 21/11/16 23/11/15 24/11/14 15/11/13 -
Price 0.1200 0.1150 0.1300 0.1350 0.2050 0.2050 0.1750 -
P/RPS 0.79 0.91 1.05 1.03 1.72 1.61 1.23 -7.11% YoY % -13.19% -13.33% 1.94% -40.12% 6.83% 30.89% - Horiz. % 64.23% 73.98% 85.37% 83.74% 139.84% 130.89% 100.00%
P/EPS 59.50 -161.35 -76.05 236.13 13.73 14.24 7.33 41.74% YoY % 136.88% -112.16% -132.21% 1,619.81% -3.58% 94.27% - Horiz. % 811.73% -2,201.23% -1,037.52% 3,221.42% 187.31% 194.27% 100.00%
EY 1.68 -0.62 -1.31 0.42 7.28 7.02 13.64 -29.45% YoY % 370.97% 52.67% -411.90% -94.23% 3.70% -48.53% - Horiz. % 12.32% -4.55% -9.60% 3.08% 53.37% 51.47% 100.00%
DY 0.00 1.74 0.00 2.27 2.47 3.97 10.36 - YoY % 0.00% 0.00% 0.00% -8.10% -37.78% -61.68% - Horiz. % 0.00% 16.80% 0.00% 21.91% 23.84% 38.32% 100.00%
P/NAPS 1.00 0.96 1.00 0.96 1.14 1.21 1.09 -1.43% YoY % 4.17% -4.00% 4.17% -15.79% -5.79% 11.01% - Horiz. % 91.74% 88.07% 91.74% 88.07% 104.59% 111.01% 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 Q3-30.09.2016.pdf 
