[PICORP] YoY Cumulative Quarter Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 48,740 42,619 42,328 41,754 40,640 41,301 45,253 1.24% YoY % 14.36% 0.69% 1.37% 2.74% -1.60% -8.73% - Horiz. % 107.71% 94.18% 93.54% 92.27% 89.81% 91.27% 100.00%
PBT 6,548 7,287 7,518 4,821 12,444 9,538 16,189 -14.00% YoY % -10.14% -3.07% 55.94% -61.26% 30.47% -41.08% - Horiz. % 40.45% 45.01% 46.44% 29.78% 76.87% 58.92% 100.00%
Tax -2,388 -2,487 -2,986 -3,934 -4,144 -4,581 -3,185 -4.68% YoY % 3.98% 16.71% 24.10% 5.07% 9.54% -43.83% - Horiz. % 74.98% 78.08% 93.75% 123.52% 130.11% 143.83% 100.00%
NP 4,160 4,800 4,532 887 8,300 4,957 13,004 -17.29% YoY % -13.33% 5.91% 410.94% -89.31% 67.44% -61.88% - Horiz. % 31.99% 36.91% 34.85% 6.82% 63.83% 38.12% 100.00%
NP to SH 1,193 441 743 -2,177 4,946 2,787 8,423 -27.79% YoY % 170.52% -40.65% 134.13% -144.02% 77.47% -66.91% - Horiz. % 14.16% 5.24% 8.82% -25.85% 58.72% 33.09% 100.00%
Tax Rate 36.47 % 34.13 % 39.72 % 81.60 % 33.30 % 48.03 % 19.67 % 10.83% YoY % 6.86% -14.07% -51.32% 145.05% -30.67% 144.18% - Horiz. % 185.41% 173.51% 201.93% 414.84% 169.29% 244.18% 100.00%
Total Cost 44,580 37,819 37,796 40,867 32,340 36,344 32,249 5.54% YoY % 17.88% 0.06% -7.51% 26.37% -11.02% 12.70% - Horiz. % 138.24% 117.27% 117.20% 126.72% 100.28% 112.70% 100.00%
Net Worth 78,695 78,793 85,381 92,357 118,704 112,807 111,867 -5.69% YoY % -0.12% -7.72% -7.55% -22.20% 5.23% 0.84% - Horiz. % 70.35% 70.43% 76.32% 82.56% 106.11% 100.84% 100.00%
Dividend 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - 984 - 1,517 2,505 - 8,949 - YoY % 0.00% 0.00% 0.00% -39.45% 0.00% 0.00% - Horiz. % 0.00% 11.01% 0.00% 16.95% 28.00% 0.00% 100.00%
Div Payout % - % 223.34 % - % - % 50.67 % - % 106.25 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 210.20% 0.00% 0.00% 47.69% 0.00% 100.00%
Equity 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 78,695 78,793 85,381 92,357 118,704 112,807 111,867 -5.69% YoY % -0.12% -7.72% -7.55% -22.20% 5.23% 0.84% - Horiz. % 70.35% 70.43% 76.32% 82.56% 106.11% 100.84% 100.00%
NOSH 655,796 656,609 656,780 659,696 659,466 663,571 658,046 -0.06% YoY % -0.12% -0.03% -0.44% 0.03% -0.62% 0.84% - Horiz. % 99.66% 99.78% 99.81% 100.25% 100.22% 100.84% 100.00%
Ratio Analysis 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 8.54 % 11.26 % 10.71 % 2.12 % 20.42 % 12.00 % 28.74 % -18.30% YoY % -24.16% 5.14% 405.19% -89.62% 70.17% -58.25% - Horiz. % 29.71% 39.18% 37.27% 7.38% 71.05% 41.75% 100.00%
ROE 1.52 % 0.56 % 0.87 % -2.36 % 4.17 % 2.47 % 7.53 % -23.40% YoY % 171.43% -35.63% 136.86% -156.59% 68.83% -67.20% - Horiz. % 20.19% 7.44% 11.55% -31.34% 55.38% 32.80% 100.00%
Per Share 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 7.43 6.49 6.44 6.33 6.16 6.22 6.88 1.29% YoY % 14.48% 0.78% 1.74% 2.76% -0.96% -9.59% - Horiz. % 107.99% 94.33% 93.60% 92.01% 89.53% 90.41% 100.00%
EPS 0.12 0.00 0.11 -0.33 0.75 0.42 1.28 -32.59% YoY % 0.00% 0.00% 133.33% -144.00% 78.57% -67.19% - Horiz. % 9.38% 0.00% 8.59% -25.78% 58.59% 32.81% 100.00%
DPS 0.00 0.15 0.00 0.23 0.38 0.00 1.36 - YoY % 0.00% 0.00% 0.00% -39.47% 0.00% 0.00% - Horiz. % 0.00% 11.03% 0.00% 16.91% 27.94% 0.00% 100.00%
NAPS 0.1200 0.1200 0.1300 0.1400 0.1800 0.1700 0.1700 -5.64% YoY % 0.00% -7.69% -7.14% -22.22% 5.88% 0.00% - Horiz. % 70.59% 70.59% 76.47% 82.35% 105.88% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 7.41 6.48 6.43 6.35 6.18 6.28 6.88 1.24% YoY % 14.35% 0.78% 1.26% 2.75% -1.59% -8.72% - Horiz. % 107.70% 94.19% 93.46% 92.30% 89.83% 91.28% 100.00%
EPS 0.18 0.07 0.11 -0.33 0.75 0.42 1.28 -27.88% YoY % 157.14% -36.36% 133.33% -144.00% 78.57% -67.19% - Horiz. % 14.06% 5.47% 8.59% -25.78% 58.59% 32.81% 100.00%
DPS 0.00 0.15 0.00 0.23 0.38 0.00 1.36 - YoY % 0.00% 0.00% 0.00% -39.47% 0.00% 0.00% - Horiz. % 0.00% 11.03% 0.00% 16.91% 27.94% 0.00% 100.00%
NAPS 0.1196 0.1197 0.1298 0.1404 0.1804 0.1714 0.1700 -5.69% YoY % -0.08% -7.78% -7.55% -22.17% 5.25% 0.82% - Horiz. % 70.35% 70.41% 76.35% 82.59% 106.12% 100.82% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.1350 0.1350 0.1700 0.1450 0.2250 0.2650 0.1400 -
P/RPS 1.82 2.08 2.64 2.29 3.65 4.26 2.04 -1.88% YoY % -12.50% -21.21% 15.28% -37.26% -14.32% 108.82% - Horiz. % 89.22% 101.96% 129.41% 112.25% 178.92% 208.82% 100.00%
P/EPS 74.21 201.00 150.27 -43.94 30.00 63.10 10.94 37.57% YoY % -63.08% 33.76% 441.99% -246.47% -52.46% 476.78% - Horiz. % 678.34% 1,837.29% 1,373.58% -401.65% 274.22% 576.78% 100.00%
EY 1.35 0.50 0.67 -2.28 3.33 1.58 9.14 -27.28% YoY % 170.00% -25.37% 129.39% -168.47% 110.76% -82.71% - Horiz. % 14.77% 5.47% 7.33% -24.95% 36.43% 17.29% 100.00%
DY 0.00 1.11 0.00 1.59 1.69 0.00 9.71 - YoY % 0.00% 0.00% 0.00% -5.92% 0.00% 0.00% - Horiz. % 0.00% 11.43% 0.00% 16.37% 17.40% 0.00% 100.00%
P/NAPS 1.13 1.13 1.31 1.04 1.25 1.56 0.82 5.49% YoY % 0.00% -13.74% 25.96% -16.80% -19.87% 90.24% - Horiz. % 137.80% 137.80% 159.76% 126.83% 152.44% 190.24% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 20/08/19 30/08/18 21/08/17 22/08/16 24/08/15 26/08/14 30/08/13 -
Price 0.1200 0.1300 0.1400 0.1500 0.1950 0.2550 0.1400 -
P/RPS 1.61 2.00 2.17 2.37 3.16 4.10 2.04 -3.87% YoY % -19.50% -7.83% -8.44% -25.00% -22.93% 100.98% - Horiz. % 78.92% 98.04% 106.37% 116.18% 154.90% 200.98% 100.00%
P/EPS 65.96 193.56 123.75 -45.45 26.00 60.71 10.94 34.89% YoY % -65.92% 56.41% 372.28% -274.81% -57.17% 454.94% - Horiz. % 602.93% 1,769.29% 1,131.17% -415.45% 237.66% 554.94% 100.00%
EY 1.52 0.52 0.81 -2.20 3.85 1.65 9.14 -25.83% YoY % 192.31% -35.80% 136.82% -157.14% 133.33% -81.95% - Horiz. % 16.63% 5.69% 8.86% -24.07% 42.12% 18.05% 100.00%
DY 0.00 1.15 0.00 1.53 1.95 0.00 9.71 - YoY % 0.00% 0.00% 0.00% -21.54% 0.00% 0.00% - Horiz. % 0.00% 11.84% 0.00% 15.76% 20.08% 0.00% 100.00%
P/NAPS 1.00 1.08 1.08 1.07 1.08 1.50 0.82 3.36% YoY % -7.41% 0.00% 0.93% -0.93% -28.00% 82.93% - Horiz. % 121.95% 131.71% 131.71% 130.49% 131.71% 182.93% 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 Q2 2017.pdf 
