[PICORP] YoY Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 24,617 25,376 22,822 22,853 21,548 21,153 26,941 -1.49% YoY % -2.99% 11.19% -0.14% 6.06% 1.87% -21.48% - Horiz. % 91.37% 94.19% 84.71% 84.83% 79.98% 78.52% 100.00%
PBT 5,721 3,751 5,085 -3,994 -2,795 5,950 9,474 -8.06% YoY % 52.52% -26.23% 227.32% -42.90% -146.97% -37.20% - Horiz. % 60.39% 39.59% 53.67% -42.16% -29.50% 62.80% 100.00%
Tax -3,202 -2,080 -1,843 -2,642 -8,358 -2,384 -3,699 -2.38% YoY % -53.94% -12.86% 30.24% 68.39% -250.59% 35.55% - Horiz. % 86.56% 56.23% 49.82% 71.42% 225.95% 64.45% 100.00%
NP 2,519 1,671 3,242 -6,636 -11,153 3,566 5,775 -12.91% YoY % 50.75% -48.46% 148.85% 40.50% -412.76% -38.25% - Horiz. % 43.62% 28.94% 56.14% -114.91% -193.13% 61.75% 100.00%
NP to SH 942 799 1,839 -7,688 -9,702 1,356 4,092 -21.70% YoY % 17.90% -56.55% 123.92% 20.76% -815.49% -66.86% - Horiz. % 23.02% 19.53% 44.94% -187.88% -237.10% 33.14% 100.00%
Tax Rate 55.97 % 55.45 % 36.24 % - % - % 40.07 % 39.04 % 6.18% YoY % 0.94% 53.01% 0.00% 0.00% 0.00% 2.64% - Horiz. % 143.37% 142.03% 92.83% 0.00% 0.00% 102.64% 100.00%
Total Cost 22,098 23,705 19,580 29,489 32,701 17,587 21,166 0.72% YoY % -6.78% 21.07% -33.60% -9.82% 85.94% -16.91% - Horiz. % 104.40% 112.00% 92.51% 139.32% 154.50% 83.09% 100.00%
Net Worth 78,675 78,743 85,370 85,381 99,000 110,603 111,483 -5.64% YoY % -0.09% -7.76% -0.01% -13.76% -10.49% -0.79% - Horiz. % 70.57% 70.63% 76.58% 76.59% 88.80% 99.21% 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 2,296 3,283 4,006 1,517 - 4,262 -2.75% YoY % 57.01% -30.05% -18.04% 163.92% 0.00% 0.00% - Horiz. % 84.60% 53.88% 77.03% 93.99% 35.61% 0.00% 100.00%
Div Payout % 382.80 % 287.44 % 178.55 % - % - % - % 104.17 % 24.21% YoY % 33.18% 60.99% 0.00% 0.00% 0.00% 0.00% - Horiz. % 367.48% 275.93% 171.40% 0.00% 0.00% 0.00% 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 99,000 110,603 111,483 -5.64% YoY % -0.09% -7.76% -0.01% -13.76% -10.49% -0.79% - Horiz. % 70.57% 70.63% 76.58% 76.59% 88.80% 99.21% 100.00%
NOSH 655,631 656,196 656,699 656,780 659,999 650,606 655,783 -0.00% YoY % -0.09% -0.08% -0.01% -0.49% 1.44% -0.79% - Horiz. % 99.98% 100.06% 100.14% 100.15% 100.64% 99.21% 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 10.23 % 6.58 % 14.21 % -29.04 % -51.76 % 16.86 % 21.44 % -11.60% YoY % 55.47% -53.69% 148.93% 43.89% -407.00% -21.36% - Horiz. % 47.71% 30.69% 66.28% -135.45% -241.42% 78.64% 100.00%
ROE 1.20 % 1.01 % 2.15 % -9.00 % -9.80 % 1.23 % 3.67 % -16.99% YoY % 18.81% -53.02% 123.89% 8.16% -896.75% -66.49% - Horiz. % 32.70% 27.52% 58.58% -245.23% -267.03% 33.51% 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 3.75 3.87 3.48 3.48 3.26 3.25 4.11 -1.52% YoY % -3.10% 11.21% 0.00% 6.75% 0.31% -20.92% - Horiz. % 91.24% 94.16% 84.67% 84.67% 79.32% 79.08% 100.00%
EPS 0.14 0.12 0.28 0.09 -1.47 0.21 0.62 -21.96% YoY % 16.67% -57.14% 211.11% 106.12% -800.00% -66.13% - Horiz. % 22.58% 19.35% 45.16% 14.52% -237.10% 33.87% 100.00%
DPS 0.55 0.35 0.50 0.61 0.23 0.00 0.65 -2.74% YoY % 57.14% -30.00% -18.03% 165.22% 0.00% 0.00% - Horiz. % 84.62% 53.85% 76.92% 93.85% 35.38% 0.00% 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 3.74 3.86 3.47 3.47 3.27 3.21 4.09 -1.48% YoY % -3.11% 11.24% 0.00% 6.12% 1.87% -21.52% - Horiz. % 91.44% 94.38% 84.84% 84.84% 79.95% 78.48% 100.00%
EPS 0.14 0.12 0.28 -1.17 -1.47 0.21 0.62 -21.96% YoY % 16.67% -57.14% 123.93% 20.41% -800.00% -66.13% - Horiz. % 22.58% 19.35% 45.16% -188.71% -237.10% 33.87% 100.00%
DPS 0.55 0.35 0.50 0.61 0.23 0.00 0.65 -2.74% YoY % 57.14% -30.00% -18.03% 165.22% 0.00% 0.00% - Horiz. % 84.62% 53.85% 76.92% 93.85% 35.38% 0.00% 100.00%
NAPS 0.1196 0.1197 0.1297 0.1298 0.1505 0.1681 0.1694 -5.63% YoY % -0.08% -7.71% -0.08% -13.75% -10.47% -0.77% - Horiz. % 70.60% 70.66% 76.56% 76.62% 88.84% 99.23% 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 3.20 3.10 3.74 4.02 5.82 6.31 4.14 -4.20% YoY % 3.23% -17.11% -6.97% -30.93% -7.77% 52.42% - Horiz. % 77.29% 74.88% 90.34% 97.10% 140.58% 152.42% 100.00%
P/EPS 83.52 98.55 46.42 -11.96 -12.93 98.36 27.24 20.52% YoY % -15.25% 112.30% 488.13% 7.50% -113.15% 261.09% - Horiz. % 306.61% 361.78% 170.41% -43.91% -47.47% 361.09% 100.00%
EY 1.20 1.01 2.15 -8.36 -7.74 1.02 3.67 -16.99% YoY % 18.81% -53.02% 125.72% -8.01% -858.82% -72.21% - Horiz. % 32.70% 27.52% 58.58% -227.79% -210.90% 27.79% 100.00%
DY 4.58 2.92 3.85 4.36 1.21 0.00 3.82 3.07% YoY % 56.85% -24.16% -11.70% 260.33% 0.00% 0.00% - Horiz. % 119.90% 76.44% 100.79% 114.14% 31.68% 0.00% 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 3.06 3.36 3.45 4.89 5.51 6.46 5.23 -8.54% YoY % -8.93% -2.61% -29.45% -11.25% -14.71% 23.52% - Horiz. % 58.51% 64.24% 65.97% 93.50% 105.35% 123.52% 100.00%
P/EPS 80.04 106.77 42.85 -14.52 -12.24 100.76 34.46 15.07% YoY % -25.04% 149.17% 395.11% -18.63% -112.15% 192.40% - Horiz. % 232.27% 309.84% 124.35% -42.14% -35.52% 292.40% 100.00%
EY 1.25 0.94 2.33 -6.89 -8.17 0.99 2.90 -13.08% YoY % 32.98% -59.66% 133.82% 15.67% -925.25% -65.86% - Horiz. % 43.10% 32.41% 80.34% -237.59% -281.72% 34.14% 100.00%
DY 4.78 2.69 4.17 3.59 1.28 0.00 3.02 7.95% YoY % 77.70% -35.49% 16.16% 180.47% 0.00% 0.00% - Horiz. % 158.28% 89.07% 138.08% 118.87% 42.38% 0.00% 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 
