[PICORP] YoY TTM Result on 2014-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 89,509 81,643 83,328 92,855 86,232 95,051 85,035 0.86% YoY % 9.63% -2.02% -10.26% 7.68% -9.28% 11.78% - Horiz. % 105.26% 96.01% 97.99% 109.20% 101.41% 111.78% 100.00%
PBT 9,590 5,238 25,266 26,275 18,778 26,303 20,119 -11.61% YoY % 83.09% -79.27% -3.84% 39.92% -28.61% 30.74% - Horiz. % 47.67% 26.04% 125.58% 130.60% 93.33% 130.74% 100.00%
Tax -7,447 -13,657 -7,932 -9,813 -6,233 -7,686 -7,447 - YoY % 45.47% -72.18% 19.17% -57.44% 18.90% -3.21% - Horiz. % 100.00% 183.39% 106.51% 131.77% 83.70% 103.21% 100.00%
NP 2,143 -8,419 17,334 16,462 12,545 18,617 12,672 -25.62% YoY % 125.45% -148.57% 5.30% 31.22% -32.62% 46.91% - Horiz. % 16.91% -66.44% 136.79% 129.91% 99.00% 146.91% 100.00%
NP to SH -3,815 -12,334 10,604 11,074 6,559 13,264 8,793 - YoY % 69.07% -216.31% -4.24% 68.84% -50.55% 50.85% - Horiz. % -43.39% -140.27% 120.60% 125.94% 74.59% 150.85% 100.00%
Tax Rate 77.65 % 260.73 % 31.39 % 37.35 % 33.19 % 29.22 % 37.01 % 13.13% YoY % -70.22% 730.61% -15.96% 12.53% 13.59% -21.05% - Horiz. % 209.81% 704.49% 84.81% 100.92% 89.68% 78.95% 100.00%
Total Cost 87,366 90,062 65,994 76,393 73,687 76,434 72,363 3.19% YoY % -2.99% 36.47% -13.61% 3.67% -3.59% 5.63% - Horiz. % 120.73% 124.46% 91.20% 105.57% 101.83% 105.63% 100.00%
Net Worth 85,381 96,288 119,237 110,402 111,538 104,555 92,005 -1.24% YoY % -11.33% -19.25% 8.00% -1.02% 6.68% 13.64% - Horiz. % 92.80% 104.66% 129.60% 120.00% 121.23% 113.64% 100.00%
Dividend 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 4,006 3,099 6,554 8,181 13,947 11,443 647 35.45% YoY % 29.24% -52.71% -19.89% -41.34% 21.88% 1,667.09% - Horiz. % 618.65% 478.67% 1,012.12% 1,263.34% 2,153.78% 1,767.09% 100.00%
Div Payout % - % - % 61.81 % 73.88 % 212.65 % 86.28 % 7.36 % - YoY % 0.00% 0.00% -16.34% -65.26% 146.46% 1,072.28% - Horiz. % 0.00% 0.00% 839.81% 1,003.80% 2,889.27% 1,172.28% 100.00%
Equity 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 85,381 96,288 119,237 110,402 111,538 104,555 92,005 -1.24% YoY % -11.33% -19.25% 8.00% -1.02% 6.68% 13.64% - Horiz. % 92.80% 104.66% 129.60% 120.00% 121.23% 113.64% 100.00%
NOSH 656,780 687,777 662,432 649,428 656,111 653,469 657,179 -0.01% YoY % -4.51% 3.83% 2.00% -1.02% 0.40% -0.56% - Horiz. % 99.94% 104.66% 100.80% 98.82% 99.84% 99.44% 100.00%
Ratio Analysis 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 2.39 % -10.31 % 20.80 % 17.73 % 14.55 % 19.59 % 14.90 % -26.27% YoY % 123.18% -149.57% 17.32% 21.86% -25.73% 31.48% - Horiz. % 16.04% -69.19% 139.60% 118.99% 97.65% 131.48% 100.00%
ROE -4.47 % -12.81 % 8.89 % 10.03 % 5.88 % 12.69 % 9.56 % - YoY % 65.11% -244.09% -11.37% 70.58% -53.66% 32.74% - Horiz. % -46.76% -134.00% 92.99% 104.92% 61.51% 132.74% 100.00%
Per Share 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.63 11.87 12.58 14.30 13.14 14.55 12.94 0.87% YoY % 14.83% -5.64% -12.03% 8.83% -9.69% 12.44% - Horiz. % 105.33% 91.73% 97.22% 110.51% 101.55% 112.44% 100.00%
EPS -0.58 -1.79 1.60 1.71 1.00 2.03 1.34 - YoY % 67.60% -211.87% -6.43% 71.00% -50.74% 51.49% - Horiz. % -43.28% -133.58% 119.40% 127.61% 74.63% 151.49% 100.00%
DPS 0.61 0.45 0.99 1.25 2.12 1.75 0.10 35.14% YoY % 35.56% -54.55% -20.80% -41.04% 21.14% 1,650.00% - Horiz. % 610.00% 450.00% 990.00% 1,250.00% 2,120.00% 1,750.00% 100.00%
NAPS 0.1300 0.1400 0.1800 0.1700 0.1700 0.1600 0.1400 -1.23% YoY % -7.14% -22.22% 5.88% 0.00% 6.25% 14.29% - Horiz. % 92.86% 100.00% 128.57% 121.43% 121.43% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.60 12.41 12.66 14.11 13.11 14.45 12.92 0.86% YoY % 9.59% -1.97% -10.28% 7.63% -9.27% 11.84% - Horiz. % 105.26% 96.05% 97.99% 109.21% 101.47% 111.84% 100.00%
EPS -0.58 -1.87 1.61 1.68 1.00 2.02 1.34 - YoY % 68.98% -216.15% -4.17% 68.00% -50.50% 50.75% - Horiz. % -43.28% -139.55% 120.15% 125.37% 74.63% 150.75% 100.00%
DPS 0.61 0.47 1.00 1.24 2.12 1.74 0.10 35.14% YoY % 29.79% -53.00% -19.35% -41.51% 21.84% 1,640.00% - Horiz. % 610.00% 470.00% 1,000.00% 1,240.00% 2,120.00% 1,740.00% 100.00%
NAPS 0.1298 0.1463 0.1812 0.1678 0.1695 0.1589 0.1398 -1.23% YoY % -11.28% -19.26% 7.99% -1.00% 6.67% 13.66% - Horiz. % 92.85% 104.65% 129.61% 120.03% 121.24% 113.66% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.1700 0.1450 0.2250 0.2650 0.1400 0.1700 0.2300 -
P/RPS 1.25 1.22 1.79 1.85 1.07 1.17 1.78 -5.72% YoY % 2.46% -31.84% -3.24% 72.90% -8.55% -34.27% - Horiz. % 70.22% 68.54% 100.56% 103.93% 60.11% 65.73% 100.00%
P/EPS -29.27 -8.09 14.06 15.54 14.00 8.38 17.19 - YoY % -261.80% -157.54% -9.52% 11.00% 67.06% -51.25% - Horiz. % -170.27% -47.06% 81.79% 90.40% 81.44% 48.75% 100.00%
EY -3.42 -12.37 7.11 6.43 7.14 11.94 5.82 - YoY % 72.35% -273.98% 10.58% -9.94% -40.20% 105.15% - Horiz. % -58.76% -212.54% 122.16% 110.48% 122.68% 205.15% 100.00%
DY 3.59 3.11 4.40 4.72 15.14 10.30 0.43 42.38% YoY % 15.43% -29.32% -6.78% -68.82% 46.99% 2,295.35% - Horiz. % 834.88% 723.26% 1,023.26% 1,097.67% 3,520.93% 2,395.35% 100.00%
P/NAPS 1.31 1.04 1.25 1.56 0.82 1.06 1.64 -3.67% YoY % 25.96% -16.80% -19.87% 90.24% -22.64% -35.37% - Horiz. % 79.88% 63.41% 76.22% 95.12% 50.00% 64.63% 100.00%
Price Multiplier on Announcement Date 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 21/08/17 22/08/16 24/08/15 26/08/14 30/08/13 30/08/12 18/08/11 -
Price 0.1400 0.1500 0.1950 0.2550 0.1400 0.1700 0.1700 -
P/RPS 1.03 1.26 1.55 1.78 1.07 1.17 1.31 -3.93% YoY % -18.25% -18.71% -12.92% 66.36% -8.55% -10.69% - Horiz. % 78.63% 96.18% 118.32% 135.88% 81.68% 89.31% 100.00%
P/EPS -24.10 -8.36 12.18 14.95 14.00 8.38 12.71 - YoY % -188.28% -168.64% -18.53% 6.79% 67.06% -34.07% - Horiz. % -189.61% -65.77% 95.83% 117.62% 110.15% 65.93% 100.00%
EY -4.15 -11.96 8.21 6.69 7.14 11.94 7.87 - YoY % 65.30% -245.68% 22.72% -6.30% -40.20% 51.72% - Horiz. % -52.73% -151.97% 104.32% 85.01% 90.72% 151.72% 100.00%
DY 4.36 3.00 5.08 4.90 15.14 10.30 0.58 39.92% YoY % 45.33% -40.94% 3.67% -67.64% 46.99% 1,675.86% - Horiz. % 751.72% 517.24% 875.86% 844.83% 2,610.34% 1,775.86% 100.00%
P/NAPS 1.08 1.07 1.08 1.50 0.82 1.06 1.21 -1.87% YoY % 0.93% -0.93% -28.00% 82.93% -22.64% -12.40% - Horiz. % 89.26% 88.43% 89.26% 123.97% 67.77% 87.60% 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
Picorp - Announcement Q2 2014-Final.pdf 
