[PICORP] YoY Annualized Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 99,505 87,465 83,876 87,402 80,529 83,989 96,807 0.46% YoY % 13.77% 4.28% -4.03% 8.53% -4.12% -13.24% - Horiz. % 102.79% 90.35% 86.64% 90.28% 83.19% 86.76% 100.00%
PBT 15,112 12,815 12,841 6,287 13,888 22,360 32,926 -12.17% YoY % 17.92% -0.20% 104.25% -54.73% -37.89% -32.09% - Horiz. % 45.90% 38.92% 39.00% 19.09% 42.18% 67.91% 100.00%
Tax -7,463 -5,655 -5,342 -8,460 -15,728 -8,369 -9,162 -3.36% YoY % -31.97% -5.86% 36.86% 46.21% -87.93% 8.66% - Horiz. % 81.46% 61.72% 58.31% 92.34% 171.67% 91.34% 100.00%
NP 7,649 7,160 7,499 -2,173 -1,840 13,991 23,764 -17.21% YoY % 6.83% -4.52% 445.10% -18.10% -113.15% -41.13% - Horiz. % 32.19% 30.13% 31.56% -9.14% -7.74% 58.87% 100.00%
NP to SH 1,934 448 997 -7,406 -2,303 8,445 15,846 -29.56% YoY % 331.70% -55.07% 113.46% -221.58% -127.27% -46.71% - Horiz. % 12.20% 2.83% 6.29% -46.74% -14.53% 53.29% 100.00%
Tax Rate 49.38 % 44.13 % 41.60 % 134.56 % 113.25 % 37.43 % 27.83 % 10.02% YoY % 11.90% 6.08% -69.08% 18.82% 202.56% 34.50% - Horiz. % 177.43% 158.57% 149.48% 483.51% 406.93% 134.50% 100.00%
Total Cost 91,856 80,305 76,377 89,575 82,369 69,998 73,043 3.89% YoY % 14.38% 5.14% -14.73% 8.75% 17.67% -4.17% - Horiz. % 125.76% 109.94% 104.56% 122.63% 112.77% 95.83% 100.00%
Net Worth 78,675 78,743 85,370 85,381 98,700 112,151 112,011 -5.72% YoY % -0.09% -7.76% -0.01% -13.49% -11.99% 0.13% - Horiz. % 70.24% 70.30% 76.22% 76.23% 88.12% 100.13% 100.00%
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 3,605 3,280 3,283 5,516 4,013 8,312 8,960 -14.07% YoY % 9.91% -0.08% -40.48% 37.45% -51.71% -7.24% - Horiz. % 40.24% 36.61% 36.64% 61.57% 44.79% 92.76% 100.00%
Div Payout % 186.45 % 732.36 % 329.34 % - % - % 98.43 % 56.55 % 21.99% YoY % -74.54% 122.37% 0.00% 0.00% 0.00% 74.06% - Horiz. % 329.71% 1,295.07% 582.39% 0.00% 0.00% 174.06% 100.00%
Equity 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 78,675 78,743 85,370 85,381 98,700 112,151 112,011 -5.72% YoY % -0.09% -7.76% -0.01% -13.49% -11.99% 0.13% - Horiz. % 70.24% 70.30% 76.22% 76.23% 88.12% 100.13% 100.00%
NOSH 655,631 656,196 656,699 656,780 658,000 659,714 658,888 -0.08% YoY % -0.09% -0.08% -0.01% -0.19% -0.26% 0.13% - Horiz. % 99.51% 99.59% 99.67% 99.68% 99.87% 100.13% 100.00%
Ratio Analysis 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 7.69 % 8.19 % 8.94 % -2.49 % -2.28 % 16.66 % 24.55 % -17.58% YoY % -6.11% -8.39% 459.04% -9.21% -113.69% -32.14% - Horiz. % 31.32% 33.36% 36.42% -10.14% -9.29% 67.86% 100.00%
ROE 2.46 % 0.57 % 1.17 % -8.67 % -2.33 % 7.53 % 14.15 % -25.28% YoY % 331.58% -51.28% 113.49% -272.10% -130.94% -46.78% - Horiz. % 17.39% 4.03% 8.27% -61.27% -16.47% 53.22% 100.00%
Per Share 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 15.18 13.33 12.77 13.31 12.24 12.73 14.69 0.55% YoY % 13.88% 4.39% -4.06% 8.74% -3.85% -13.34% - Horiz. % 103.34% 90.74% 86.93% 90.61% 83.32% 86.66% 100.00%
EPS 0.29 0.12 0.15 -0.33 -0.35 1.28 2.41 -29.73% YoY % 141.67% -20.00% 145.45% 5.71% -127.34% -46.89% - Horiz. % 12.03% 4.98% 6.22% -13.69% -14.52% 53.11% 100.00%
DPS 0.55 0.50 0.50 0.84 0.61 1.26 1.36 -14.00% YoY % 10.00% 0.00% -40.48% 37.70% -51.59% -7.35% - Horiz. % 40.44% 36.76% 36.76% 61.76% 44.85% 92.65% 100.00%
NAPS 0.1200 0.1200 0.1300 0.1300 0.1500 0.1700 0.1700 -5.64% YoY % 0.00% -7.69% 0.00% -13.33% -11.76% 0.00% - Horiz. % 70.59% 70.59% 76.47% 76.47% 88.24% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 15.12 13.29 12.75 13.28 12.24 12.76 14.71 0.46% YoY % 13.77% 4.24% -3.99% 8.50% -4.08% -13.26% - Horiz. % 102.79% 90.35% 86.68% 90.28% 83.21% 86.74% 100.00%
EPS 0.29 0.07 0.15 -1.13 -0.35 1.28 2.41 -29.73% YoY % 314.29% -53.33% 113.27% -222.86% -127.34% -46.89% - Horiz. % 12.03% 2.90% 6.22% -46.89% -14.52% 53.11% 100.00%
DPS 0.55 0.50 0.50 0.84 0.61 1.26 1.36 -14.00% YoY % 10.00% 0.00% -40.48% 37.70% -51.59% -7.35% - Horiz. % 40.44% 36.76% 36.76% 61.76% 44.85% 92.65% 100.00%
NAPS 0.1196 0.1197 0.1297 0.1298 0.1500 0.1704 0.1702 -5.71% YoY % -0.08% -7.71% -0.08% -13.47% -11.97% 0.12% - Horiz. % 70.27% 70.33% 76.20% 76.26% 88.13% 100.12% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.1200 0.1200 0.1300 0.1400 0.1900 0.2050 0.1700 -
P/RPS 0.79 0.90 1.02 1.05 1.55 1.61 1.16 -6.20% YoY % -12.22% -11.76% -2.86% -32.26% -3.73% 38.79% - Horiz. % 68.10% 77.59% 87.93% 90.52% 133.62% 138.79% 100.00%
P/EPS 40.68 175.77 85.63 -12.42 -54.29 16.01 7.07 33.85% YoY % -76.86% 105.27% 789.45% 77.12% -439.10% 126.45% - Horiz. % 575.39% 2,486.14% 1,211.17% -175.67% -767.89% 226.45% 100.00%
EY 2.46 0.57 1.17 -8.05 -1.84 6.24 14.15 -25.28% YoY % 331.58% -51.28% 114.53% -337.50% -129.49% -55.90% - Horiz. % 17.39% 4.03% 8.27% -56.89% -13.00% 44.10% 100.00%
DY 4.58 4.17 3.85 6.00 3.21 6.15 8.00 -8.87% YoY % 9.83% 8.31% -35.83% 86.92% -47.80% -23.12% - Horiz. % 57.25% 52.12% 48.12% 75.00% 40.12% 76.88% 100.00%
P/NAPS 1.00 1.00 1.00 1.08 1.27 1.21 1.00 - YoY % 0.00% 0.00% -7.41% -14.96% 4.96% 21.00% - Horiz. % 100.00% 100.00% 100.00% 108.00% 127.00% 121.00% 100.00%
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 27/02/18 02/03/17 29/02/16 27/02/15 28/02/14 -
Price 0.1150 0.1300 0.1200 0.1700 0.1800 0.2100 0.2150 -
P/RPS 0.76 0.98 0.94 1.28 1.47 1.65 1.46 -10.31% YoY % -22.45% 4.26% -26.56% -12.93% -10.91% 13.01% - Horiz. % 52.05% 67.12% 64.38% 87.67% 100.68% 113.01% 100.00%
P/EPS 38.99 190.41 79.04 -15.08 -51.43 16.40 8.94 27.81% YoY % -79.52% 140.90% 624.14% 70.68% -413.60% 83.45% - Horiz. % 436.13% 2,129.87% 884.12% -168.68% -575.28% 183.45% 100.00%
EY 2.57 0.53 1.27 -6.63 -1.94 6.10 11.19 -21.74% YoY % 384.91% -58.27% 119.16% -241.75% -131.80% -45.49% - Horiz. % 22.97% 4.74% 11.35% -59.25% -17.34% 54.51% 100.00%
DY 4.78 3.85 4.17 4.94 3.39 6.00 6.33 -4.57% YoY % 24.16% -7.67% -15.59% 45.72% -43.50% -5.21% - Horiz. % 75.51% 60.82% 65.88% 78.04% 53.55% 94.79% 100.00%
P/NAPS 0.96 1.08 0.92 1.31 1.20 1.24 1.26 -4.43% YoY % -11.11% 17.39% -29.77% 9.17% -3.23% -1.59% - Horiz. % 76.19% 85.71% 73.02% 103.97% 95.24% 98.41% 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 Q4 2018 V2.pdf 
