[PICORP] YoY TTM Result on 2018-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 100,264 84,911 85,440 86,097 80,134 89,777 93,602 1.15% YoY % 18.08% -0.62% -0.76% 7.44% -10.74% -4.09% - Horiz. % 107.12% 90.71% 91.28% 91.98% 85.61% 95.91% 100.00%
PBT 13,142 14,150 4,367 6,458 22,634 25,884 28,047 -11.86% YoY % -7.12% 224.02% -32.38% -71.47% -12.56% -7.71% - Horiz. % 46.86% 50.45% 15.57% 23.03% 80.70% 92.29% 100.00%
Tax -6,341 -5,418 -6,074 -12,314 -9,755 -8,939 -7,242 -2.19% YoY % -17.04% 10.80% 50.67% -26.23% -9.13% -23.43% - Horiz. % 87.56% 74.81% 83.87% 170.04% 134.70% 123.43% 100.00%
NP 6,801 8,732 -1,707 -5,856 12,879 16,945 20,805 -16.99% YoY % -22.11% 611.54% 70.85% -145.47% -24.00% -18.55% - Horiz. % 32.69% 41.97% -8.20% -28.15% 61.90% 81.45% 100.00%
NP to SH 1,791 2,448 -7,859 -9,399 5,826 12,045 13,473 -28.55% YoY % -26.84% 131.15% 16.38% -261.33% -51.63% -10.60% - Horiz. % 13.29% 18.17% -58.33% -69.76% 43.24% 89.40% 100.00%
Tax Rate 48.25 % 38.29 % 139.09 % 190.68 % 43.10 % 34.53 % 25.82 % 10.98% YoY % 26.01% -72.47% -27.06% 342.41% 24.82% 33.73% - Horiz. % 186.87% 148.30% 538.69% 738.50% 166.92% 133.73% 100.00%
Total Cost 93,463 76,179 87,147 91,953 67,255 72,832 72,797 4.25% YoY % 22.69% -12.59% -5.23% 36.72% -7.66% 0.05% - Horiz. % 128.39% 104.65% 119.71% 126.31% 92.39% 100.05% 100.00%
Net Worth 78,695 78,793 85,381 0 0 112,513 104,501 -4.61% YoY % -0.12% -7.72% 0.00% 0.00% 0.00% 7.67% - Horiz. % 75.31% 75.40% 81.70% 0.00% 0.00% 107.67% 100.00%
Dividend 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 2,296 4,268 4,006 3,099 2,517 8,299 17,866 -28.95% YoY % -46.19% 6.54% 29.24% 23.15% -69.67% -53.55% - Horiz. % 12.85% 23.89% 22.42% 17.35% 14.09% 46.45% 100.00%
Div Payout % 128.23 % 174.36 % - % - % 43.21 % 68.91 % 132.61 % -0.56% YoY % -26.46% 0.00% 0.00% 0.00% -37.30% -48.04% - Horiz. % 96.70% 131.48% 0.00% 0.00% 32.58% 51.96% 100.00%
Equity 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 78,695 78,793 85,381 0 0 112,513 104,501 -4.61% YoY % -0.12% -7.72% 0.00% 0.00% 0.00% 7.67% - Horiz. % 75.31% 75.40% 81.70% 0.00% 0.00% 107.67% 100.00%
NOSH 655,796 656,609 656,780 657,673 647,500 661,846 653,137 0.07% YoY % -0.12% -0.03% -0.14% 1.57% -2.17% 1.33% - Horiz. % 100.41% 100.53% 100.56% 100.69% 99.14% 101.33% 100.00%
Ratio Analysis 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.78 % 10.28 % -2.00 % -6.80 % 16.07 % 18.87 % 22.23 % -17.95% YoY % -34.05% 614.00% 70.59% -142.31% -14.84% -15.11% - Horiz. % 30.50% 46.24% -9.00% -30.59% 72.29% 84.89% 100.00%
ROE 2.28 % 3.11 % -9.20 % - % - % 10.71 % 12.89 % -25.07% YoY % -26.69% 133.80% 0.00% 0.00% 0.00% -16.91% - Horiz. % 17.69% 24.13% -71.37% 0.00% 0.00% 83.09% 100.00%
Per Share 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 15.29 12.93 13.01 13.09 12.38 13.56 14.33 1.09% YoY % 18.25% -0.61% -0.61% 5.74% -8.70% -5.37% - Horiz. % 106.70% 90.23% 90.79% 91.35% 86.39% 94.63% 100.00%
EPS 0.27 0.37 -1.20 -1.43 0.90 1.82 2.06 -28.72% YoY % -27.03% 130.83% 16.08% -258.89% -50.55% -11.65% - Horiz. % 13.11% 17.96% -58.25% -69.42% 43.69% 88.35% 100.00%
DPS 0.35 0.65 0.61 0.47 0.39 1.26 2.72 -28.94% YoY % -46.15% 6.56% 29.79% 20.51% -69.05% -53.68% - Horiz. % 12.87% 23.90% 22.43% 17.28% 14.34% 46.32% 100.00%
NAPS 0.1200 0.1200 0.1300 0.0000 0.0000 0.1700 0.1600 -4.68% YoY % 0.00% -7.69% 0.00% 0.00% 0.00% 6.25% - Horiz. % 75.00% 75.00% 81.25% 0.00% 0.00% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 15.24 12.90 12.98 13.08 12.18 13.64 14.23 1.15% YoY % 18.14% -0.62% -0.76% 7.39% -10.70% -4.15% - Horiz. % 107.10% 90.65% 91.22% 91.92% 85.59% 95.85% 100.00%
EPS 0.27 0.37 -1.19 -1.43 0.89 1.83 2.05 -28.66% YoY % -27.03% 131.09% 16.78% -260.67% -51.37% -10.73% - Horiz. % 13.17% 18.05% -58.05% -69.76% 43.41% 89.27% 100.00%
DPS 0.35 0.65 0.61 0.47 0.38 1.26 2.72 -28.94% YoY % -46.15% 6.56% 29.79% 23.68% -69.84% -53.68% - Horiz. % 12.87% 23.90% 22.43% 17.28% 13.97% 46.32% 100.00%
NAPS 0.1196 0.1197 0.1298 0.0000 0.0000 0.1710 0.1588 -4.61% YoY % -0.08% -7.78% 0.00% 0.00% 0.00% 7.68% - Horiz. % 75.31% 75.38% 81.74% 0.00% 0.00% 107.68% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.1300 0.1300 0.1400 0.1400 0.1950 0.2200 0.1450 -
P/RPS 0.85 1.01 1.08 1.07 1.58 1.62 1.01 -2.83% YoY % -15.84% -6.48% 0.93% -32.28% -2.47% 60.40% - Horiz. % 84.16% 100.00% 106.93% 105.94% 156.44% 160.40% 100.00%
P/EPS 47.60 34.87 -11.70 -9.80 21.67 12.09 7.03 37.52% YoY % 36.51% 398.03% -19.39% -145.22% 79.24% 71.98% - Horiz. % 677.10% 496.02% -166.43% -139.40% 308.25% 171.98% 100.00%
EY 2.10 2.87 -8.55 -10.21 4.61 8.27 14.23 -27.29% YoY % -26.83% 133.57% 16.26% -321.48% -44.26% -41.88% - Horiz. % 14.76% 20.17% -60.08% -71.75% 32.40% 58.12% 100.00%
DY 2.69 5.00 4.36 3.37 1.99 5.73 18.76 -27.64% YoY % -46.20% 14.68% 29.38% 69.35% -65.27% -69.46% - Horiz. % 14.34% 26.65% 23.24% 17.96% 10.61% 30.54% 100.00%
P/NAPS 1.08 1.08 1.08 0.00 0.00 1.29 0.91 2.89% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 41.76% - Horiz. % 118.68% 118.68% 118.68% 0.00% 0.00% 141.76% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 07/11/18 20/11/17 21/11/16 23/11/15 24/11/14 15/11/13 -
Price 0.1200 0.1150 0.1300 0.1350 0.2050 0.2050 0.1750 -
P/RPS 0.78 0.89 1.00 1.03 1.66 1.51 1.22 -7.18% YoY % -12.36% -11.00% -2.91% -37.95% 9.93% 23.77% - Horiz. % 63.93% 72.95% 81.97% 84.43% 136.07% 123.77% 100.00%
P/EPS 43.94 30.85 -10.86 -9.45 22.78 11.26 8.48 31.53% YoY % 42.43% 384.07% -14.92% -141.48% 102.31% 32.78% - Horiz. % 518.16% 363.80% -128.07% -111.44% 268.63% 132.78% 100.00%
EY 2.28 3.24 -9.20 -10.59 4.39 8.88 11.79 -23.95% YoY % -29.63% 135.22% 13.13% -341.23% -50.56% -24.68% - Horiz. % 19.34% 27.48% -78.03% -89.82% 37.23% 75.32% 100.00%
DY 2.92 5.65 4.69 3.49 1.90 6.15 15.54 -24.31% YoY % -48.32% 20.47% 34.38% 83.68% -69.11% -60.42% - Horiz. % 18.79% 36.36% 30.18% 22.46% 12.23% 39.58% 100.00%
P/NAPS 1.00 0.96 1.00 0.00 0.00 1.21 1.09 -1.43% YoY % 4.17% -4.00% 0.00% 0.00% 0.00% 11.01% - Horiz. % 91.74% 88.07% 91.74% 0.00% 0.00% 111.01% 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 Q3 - 30.09.2018.pdf 
