[PICORP] YoY Cumulative Quarter Result on 2011-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 41,301 45,253 48,150 40,952 39,868 35,023 30,743 5.04% YoY % -8.73% -6.02% 17.58% 2.72% 13.83% 13.92% - Horiz. % 134.34% 147.20% 156.62% 133.21% 129.68% 113.92% 100.00%
PBT 9,538 16,189 14,051 12,658 -217 11,962 10,068 -0.90% YoY % -41.08% 15.22% 11.00% 5,933.18% -101.81% 18.81% - Horiz. % 94.74% 160.80% 139.56% 125.73% -2.16% 118.81% 100.00%
Tax -4,581 -3,185 -4,007 -3,894 -3,126 -3,317 -3,147 6.45% YoY % -43.83% 20.51% -2.90% -24.57% 5.76% -5.40% - Horiz. % 145.57% 101.21% 127.33% 123.74% 99.33% 105.40% 100.00%
NP 4,957 13,004 10,044 8,764 -3,343 8,645 6,921 -5.41% YoY % -61.88% 29.47% 14.61% 362.16% -138.67% 24.91% - Horiz. % 71.62% 187.89% 145.12% 126.63% -48.30% 124.91% 100.00%
NP to SH 2,787 8,423 7,196 6,291 -590 6,571 5,350 -10.29% YoY % -66.91% 17.05% 14.39% 1,166.27% -108.98% 22.82% - Horiz. % 52.09% 157.44% 134.50% 117.59% -11.03% 122.82% 100.00%
Tax Rate 48.03 % 19.67 % 28.52 % 30.76 % - % 27.73 % 31.26 % 7.42% YoY % 144.18% -31.03% -7.28% 0.00% 0.00% -11.29% - Horiz. % 153.65% 62.92% 91.23% 98.40% 0.00% 88.71% 100.00%
Total Cost 36,344 32,249 38,106 32,188 43,211 26,378 23,822 7.29% YoY % 12.70% -15.37% 18.39% -25.51% 63.81% 10.73% - Horiz. % 152.56% 135.37% 159.96% 135.12% 181.39% 110.73% 100.00%
Net Worth 112,807 111,867 105,629 91,743 85,222 85,422 79,259 6.06% YoY % 0.84% 5.91% 15.14% 7.65% -0.24% 7.78% - Horiz. % 142.33% 141.14% 133.27% 115.75% 107.52% 107.78% 100.00%
Dividend 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - 8,949 - - 2,687 8,345 8,124 - YoY % 0.00% 0.00% 0.00% 0.00% -67.79% 2.72% - Horiz. % 0.00% 110.16% 0.00% 0.00% 33.08% 102.72% 100.00%
Div Payout % - % 106.25 % - % - % - % 127.00 % 151.85 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -16.36% - Horiz. % 0.00% 69.97% 0.00% 0.00% 0.00% 83.64% 100.00%
Equity 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 112,807 111,867 105,629 91,743 85,222 85,422 79,259 6.06% YoY % 0.84% 5.91% 15.14% 7.65% -0.24% 7.78% - Horiz. % 142.33% 141.14% 133.27% 115.75% 107.52% 107.78% 100.00%
NOSH 663,571 658,046 660,183 655,312 655,555 657,100 660,493 0.08% YoY % 0.84% -0.32% 0.74% -0.04% -0.24% -0.51% - Horiz. % 100.47% 99.63% 99.95% 99.22% 99.25% 99.49% 100.00%
Ratio Analysis 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 12.00 % 28.74 % 20.86 % 21.40 % -8.39 % 24.68 % 22.51 % -9.95% YoY % -58.25% 37.78% -2.52% 355.07% -134.00% 9.64% - Horiz. % 53.31% 127.68% 92.67% 95.07% -37.27% 109.64% 100.00%
ROE 2.47 % 7.53 % 6.81 % 6.86 % -0.69 % 7.69 % 6.75 % -15.42% YoY % -67.20% 10.57% -0.73% 1,094.20% -108.97% 13.93% - Horiz. % 36.59% 111.56% 100.89% 101.63% -10.22% 113.93% 100.00%
Per Share 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.22 6.88 7.29 6.25 6.08 5.33 4.65 4.97% YoY % -9.59% -5.62% 16.64% 2.80% 14.07% 14.62% - Horiz. % 133.76% 147.96% 156.77% 134.41% 130.75% 114.62% 100.00%
EPS 0.42 1.28 1.09 0.96 -0.09 1.00 0.81 -10.36% YoY % -67.19% 17.43% 13.54% 1,166.67% -109.00% 23.46% - Horiz. % 51.85% 158.02% 134.57% 118.52% -11.11% 123.46% 100.00%
DPS 0.00 1.36 0.00 0.00 0.41 1.27 1.23 - YoY % 0.00% 0.00% 0.00% 0.00% -67.72% 3.25% - Horiz. % 0.00% 110.57% 0.00% 0.00% 33.33% 103.25% 100.00%
NAPS 0.1700 0.1700 0.1600 0.1400 0.1300 0.1300 0.1200 5.97% YoY % 0.00% 6.25% 14.29% 7.69% 0.00% 8.33% - Horiz. % 141.67% 141.67% 133.33% 116.67% 108.33% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.28 6.88 7.32 6.22 6.06 5.32 4.67 5.06% YoY % -8.72% -6.01% 17.68% 2.64% 13.91% 13.92% - Horiz. % 134.48% 147.32% 156.75% 133.19% 129.76% 113.92% 100.00%
EPS 0.42 1.28 1.09 0.96 -0.09 1.00 0.81 -10.36% YoY % -67.19% 17.43% 13.54% 1,166.67% -109.00% 23.46% - Horiz. % 51.85% 158.02% 134.57% 118.52% -11.11% 123.46% 100.00%
DPS 0.00 1.36 0.00 0.00 0.41 1.27 1.23 - YoY % 0.00% 0.00% 0.00% 0.00% -67.72% 3.25% - Horiz. % 0.00% 110.57% 0.00% 0.00% 33.33% 103.25% 100.00%
NAPS 0.1714 0.1700 0.1605 0.1394 0.1295 0.1298 0.1205 6.05% YoY % 0.82% 5.92% 15.14% 7.64% -0.23% 7.72% - Horiz. % 142.24% 141.08% 133.20% 115.68% 107.47% 107.72% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.2650 0.1400 0.1700 0.2300 0.2500 0.3600 0.7100 -
P/RPS 4.26 2.04 2.33 3.68 4.11 6.75 15.25 -19.14% YoY % 108.82% -12.45% -36.68% -10.46% -39.11% -55.74% - Horiz. % 27.93% 13.38% 15.28% 24.13% 26.95% 44.26% 100.00%
P/EPS 63.10 10.94 15.60 23.96 -277.78 36.00 87.65 -5.33% YoY % 476.78% -29.87% -34.89% 108.63% -871.61% -58.93% - Horiz. % 71.99% 12.48% 17.80% 27.34% -316.92% 41.07% 100.00%
EY 1.58 9.14 6.41 4.17 -0.36 2.78 1.14 5.59% YoY % -82.71% 42.59% 53.72% 1,258.33% -112.95% 143.86% - Horiz. % 138.60% 801.75% 562.28% 365.79% -31.58% 243.86% 100.00%
DY 0.00 9.71 0.00 0.00 1.64 3.53 1.73 - YoY % 0.00% 0.00% 0.00% 0.00% -53.54% 104.05% - Horiz. % 0.00% 561.27% 0.00% 0.00% 94.80% 204.05% 100.00%
P/NAPS 1.56 0.82 1.06 1.64 1.92 2.77 5.92 -19.92% YoY % 90.24% -22.64% -35.37% -14.58% -30.69% -53.21% - Horiz. % 26.35% 13.85% 17.91% 27.70% 32.43% 46.79% 100.00%
Price Multiplier on Announcement Date 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 30/08/13 30/08/12 18/08/11 16/08/10 04/08/09 22/08/08 -
Price 0.2550 0.1400 0.1700 0.1700 0.2300 0.3500 0.5600 -
P/RPS 4.10 2.04 2.33 2.72 3.78 6.57 12.03 -16.42% YoY % 100.98% -12.45% -14.34% -28.04% -42.47% -45.39% - Horiz. % 34.08% 16.96% 19.37% 22.61% 31.42% 54.61% 100.00%
P/EPS 60.71 10.94 15.60 17.71 -255.56 35.00 69.14 -2.14% YoY % 454.94% -29.87% -11.91% 106.93% -830.17% -49.38% - Horiz. % 87.81% 15.82% 22.56% 25.61% -369.63% 50.62% 100.00%
EY 1.65 9.14 6.41 5.65 -0.39 2.86 1.45 2.18% YoY % -81.95% 42.59% 13.45% 1,548.72% -113.64% 97.24% - Horiz. % 113.79% 630.34% 442.07% 389.66% -26.90% 197.24% 100.00%
DY 0.00 9.71 0.00 0.00 1.78 3.63 2.20 - YoY % 0.00% 0.00% 0.00% 0.00% -50.96% 65.00% - Horiz. % 0.00% 441.36% 0.00% 0.00% 80.91% 165.00% 100.00%
P/NAPS 1.50 0.82 1.06 1.21 1.77 2.69 4.67 -17.24% YoY % 82.93% -22.64% -12.40% -31.64% -34.20% -42.40% - Horiz. % 32.12% 17.56% 22.70% 25.91% 37.90% 57.60% 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 - Q2 2011.pdf 
