[PICORP] YoY Quarter Result on 2009-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 23,736 22,872 22,947 19,449 22,849 15,308 15,143 7.77% YoY % 3.78% -0.33% 17.99% -14.88% 49.26% 1.09% - Horiz. % 156.75% 151.04% 151.54% 128.44% 150.89% 101.09% 100.00%
PBT 4,595 3,267 5,219 2,555 7,398 6,045 5,596 -3.23% YoY % 40.65% -37.40% 104.27% -65.46% 22.38% 8.02% - Horiz. % 82.11% 58.38% 93.26% 45.66% 132.20% 108.02% 100.00%
Tax -1,779 -2,108 -1,727 -2,108 -1,171 -2,791 -2,221 -3.63% YoY % 15.61% -22.06% 18.07% -80.02% 58.04% -25.66% - Horiz. % 80.10% 94.91% 77.76% 94.91% 52.72% 125.66% 100.00%
NP 2,816 1,159 3,492 447 6,227 3,254 3,375 -2.97% YoY % 142.97% -66.81% 681.21% -92.82% 91.36% -3.59% - Horiz. % 83.44% 34.34% 103.47% 13.24% 184.50% 96.41% 100.00%
NP to SH 1,719 -807 2,985 214 4,308 2,984 2,711 -7.31% YoY % 313.01% -127.04% 1,294.86% -95.03% 44.37% 10.07% - Horiz. % 63.41% -29.77% 110.11% 7.89% 158.91% 110.07% 100.00%
Tax Rate 38.72 % 64.52 % 33.09 % 82.50 % 15.83 % 46.17 % 39.69 % -0.41% YoY % -39.99% 94.98% -59.89% 421.16% -65.71% 16.33% - Horiz. % 97.56% 162.56% 83.37% 207.86% 39.88% 116.33% 100.00%
Total Cost 20,920 21,713 19,455 19,002 16,622 12,054 11,768 10.05% YoY % -3.65% 11.61% 2.38% 14.32% 37.90% 2.43% - Horiz. % 177.77% 184.51% 165.32% 161.47% 141.25% 102.43% 100.00%
Net Worth 99,173 100,875 90,664 92,733 86,159 76,247 69,657 6.06% YoY % -1.69% 11.26% -2.23% 7.63% 13.00% 9.46% - Horiz. % 142.37% 144.82% 130.16% 133.13% 123.69% 109.46% 100.00%
Dividend 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 5,024 4,102 647 2,924 4,307 677 3,944 4.11% YoY % 22.49% 533.45% -77.86% -32.11% 535.63% -82.82% - Horiz. % 127.40% 104.01% 16.42% 74.15% 109.23% 17.18% 100.00%
Div Payout % 292.31 % - % 21.70 % 1,366.67 % 100.00 % 22.71 % 145.49 % 12.32% YoY % 0.00% 0.00% -98.41% 1,266.67% 340.33% -84.39% - Horiz. % 200.91% 0.00% 14.92% 939.36% 68.73% 15.61% 100.00%
Equity 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 99,173 100,875 90,664 92,733 86,159 76,247 69,657 6.06% YoY % -1.69% 11.26% -2.23% 7.63% 13.00% 9.46% - Horiz. % 142.37% 144.82% 130.16% 133.13% 123.69% 109.46% 100.00%
NOSH 661,153 672,500 647,600 713,333 662,769 94,132 94,131 38.35% YoY % -1.69% 3.84% -9.21% 7.63% 604.08% 0.00% - Horiz. % 702.37% 714.42% 687.97% 757.80% 704.09% 100.00% 100.00%
Ratio Analysis 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.86 % 5.07 % 15.22 % 2.30 % 27.25 % 21.26 % 22.29 % -9.97% YoY % 133.93% -66.69% 561.74% -91.56% 28.17% -4.62% - Horiz. % 53.21% 22.75% 68.28% 10.32% 122.25% 95.38% 100.00%
ROE 1.73 % -0.80 % 3.29 % 0.23 % 5.00 % 3.91 % 3.89 % -12.62% YoY % 316.25% -124.32% 1,330.43% -95.40% 27.88% 0.51% - Horiz. % 44.47% -20.57% 84.58% 5.91% 128.53% 100.51% 100.00%
Per Share 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.59 3.40 3.54 2.73 3.45 16.26 16.09 -22.10% YoY % 5.59% -3.95% 29.67% -20.87% -78.78% 1.06% - Horiz. % 22.31% 21.13% 22.00% 16.97% 21.44% 101.06% 100.00%
EPS 0.26 -0.12 0.45 0.03 0.65 3.17 2.88 -33.00% YoY % 316.67% -126.67% 1,400.00% -95.38% -79.50% 10.07% - Horiz. % 9.03% -4.17% 15.62% 1.04% 22.57% 110.07% 100.00%
DPS 0.76 0.61 0.10 0.41 0.65 0.72 4.19 -24.74% YoY % 24.59% 510.00% -75.61% -36.92% -9.72% -82.82% - Horiz. % 18.14% 14.56% 2.39% 9.79% 15.51% 17.18% 100.00%
NAPS 0.1500 0.1500 0.1400 0.1300 0.1300 0.8100 0.7400 -23.34% YoY % 0.00% 7.14% 7.69% 0.00% -83.95% 9.46% - Horiz. % 20.27% 20.27% 18.92% 17.57% 17.57% 109.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.61 3.48 3.49 2.96 3.47 2.33 2.30 7.80% YoY % 3.74% -0.29% 17.91% -14.70% 48.93% 1.30% - Horiz. % 156.96% 151.30% 151.74% 128.70% 150.87% 101.30% 100.00%
EPS 0.26 -0.12 0.45 0.03 0.65 0.45 0.41 -7.30% YoY % 316.67% -126.67% 1,400.00% -95.38% 44.44% 9.76% - Horiz. % 63.41% -29.27% 109.76% 7.32% 158.54% 109.76% 100.00%
DPS 0.76 0.62 0.10 0.44 0.65 0.10 0.60 4.01% YoY % 22.58% 520.00% -77.27% -32.31% 550.00% -83.33% - Horiz. % 126.67% 103.33% 16.67% 73.33% 108.33% 16.67% 100.00%
NAPS 0.1507 0.1533 0.1378 0.1409 0.1309 0.1159 0.1059 6.05% YoY % -1.70% 11.25% -2.20% 7.64% 12.94% 9.44% - Horiz. % 142.30% 144.76% 130.12% 133.05% 123.61% 109.44% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.1600 0.2200 0.2800 0.2700 0.4700 0.4100 0.2400 -
P/RPS 4.46 6.47 7.90 9.90 13.63 2.52 1.49 20.03% YoY % -31.07% -18.10% -20.20% -27.37% 440.87% 69.13% - Horiz. % 299.33% 434.23% 530.20% 664.43% 914.77% 169.13% 100.00%
P/EPS 61.54 -183.33 60.75 900.00 72.31 12.93 8.33 39.51% YoY % 133.57% -401.78% -93.25% 1,144.64% 459.24% 55.22% - Horiz. % 738.78% -2,200.84% 729.29% 10,804.32% 868.07% 155.22% 100.00%
EY 1.63 -0.55 1.65 0.11 1.38 7.73 12.00 -28.28% YoY % 396.36% -133.33% 1,400.00% -92.03% -82.15% -35.58% - Horiz. % 13.58% -4.58% 13.75% 0.92% 11.50% 64.42% 100.00%
DY 4.75 2.77 0.36 1.52 1.38 1.76 17.46 -19.49% YoY % 71.48% 669.44% -76.32% 10.14% -21.59% -89.92% - Horiz. % 27.21% 15.86% 2.06% 8.71% 7.90% 10.08% 100.00%
P/NAPS 1.07 1.47 2.00 2.08 3.62 0.51 0.32 22.26% YoY % -27.21% -26.50% -3.85% -42.54% 609.80% 59.38% - Horiz. % 334.38% 459.38% 625.00% 650.00% 1,131.25% 159.38% 100.00%
Price Multiplier on Announcement Date 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 25/02/08 28/02/07 -
Price 0.1350 0.2200 0.2600 0.2800 0.4700 0.5800 0.2400 -
P/RPS 3.76 6.47 7.34 10.27 13.63 3.57 1.49 16.66% YoY % -41.89% -11.85% -28.53% -24.65% 281.79% 139.60% - Horiz. % 252.35% 434.23% 492.62% 689.26% 914.77% 239.60% 100.00%
P/EPS 51.92 -183.33 56.41 933.33 72.31 18.30 8.33 35.62% YoY % 128.32% -425.00% -93.96% 1,190.73% 295.14% 119.69% - Horiz. % 623.29% -2,200.84% 677.19% 11,204.44% 868.07% 219.69% 100.00%
EY 1.93 -0.55 1.77 0.11 1.38 5.47 12.00 -26.24% YoY % 450.91% -131.07% 1,509.09% -92.03% -74.77% -54.42% - Horiz. % 16.08% -4.58% 14.75% 0.92% 11.50% 45.58% 100.00%
DY 5.63 2.77 0.38 1.46 1.38 1.24 17.46 -17.18% YoY % 103.25% 628.95% -73.97% 5.80% 11.29% -92.90% - Horiz. % 32.25% 15.86% 2.18% 8.36% 7.90% 7.10% 100.00%
P/NAPS 0.90 1.47 1.86 2.15 3.62 0.72 0.32 18.79% YoY % -38.78% -20.97% -13.49% -40.61% 402.78% 125.00% - Horiz. % 281.25% 459.38% 581.25% 671.88% 1,131.25% 225.00% 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-4th Qtr 2009.pdf 
