[PICORP] YoY TTM Result on 2014-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 83,876 87,402 80,529 83,989 96,807 89,129 87,853 -0.77% YoY % -4.03% 8.53% -4.12% -13.24% 8.61% 1.45% - Horiz. % 95.47% 99.49% 91.66% 95.60% 110.19% 101.45% 100.00%
PBT 12,841 6,287 12,861 22,360 32,926 16,640 24,910 -10.45% YoY % 104.25% -51.12% -42.48% -32.09% 97.87% -33.20% - Horiz. % 51.55% 25.24% 51.63% 89.76% 132.18% 66.80% 100.00%
Tax -5,341 -8,460 -13,867 -7,624 -9,162 -7,055 -7,573 -5.65% YoY % 36.87% 38.99% -81.89% 16.79% -29.87% 6.84% - Horiz. % 70.53% 111.71% 183.11% 100.67% 120.98% 93.16% 100.00%
NP 7,500 -2,173 -1,006 14,736 23,764 9,585 17,337 -13.02% YoY % 445.14% -116.00% -106.83% -37.99% 147.93% -44.71% - Horiz. % 43.26% -12.53% -5.80% 85.00% 137.07% 55.29% 100.00%
NP to SH 997 -7,405 -5,212 9,309 15,846 5,332 12,359 -34.24% YoY % 113.46% -42.08% -155.99% -41.25% 197.19% -56.86% - Horiz. % 8.07% -59.92% -42.17% 75.32% 128.21% 43.14% 100.00%
Tax Rate 41.59 % 134.56 % 107.82 % 34.10 % 27.83 % 42.40 % 30.40 % 5.36% YoY % -69.09% 24.80% 216.19% 22.53% -34.36% 39.47% - Horiz. % 136.81% 442.63% 354.67% 112.17% 91.55% 139.47% 100.00%
Total Cost 76,376 89,575 81,535 69,253 73,043 79,544 70,516 1.34% YoY % -14.74% 9.86% 17.73% -5.19% -8.17% 12.80% - Horiz. % 108.31% 127.03% 115.63% 98.21% 103.58% 112.80% 100.00%
Net Worth 85,370 85,381 99,000 110,603 111,483 99,173 100,875 -2.74% YoY % -0.01% -13.76% -10.49% -0.79% 12.41% -1.69% - Horiz. % 84.63% 84.64% 98.14% 109.64% 110.52% 98.31% 100.00%
Dividend 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 3,283 5,588 4,035 4,037 17,104 5,024 7,457 -12.77% YoY % -41.24% 38.49% -0.05% -76.40% 240.40% -32.62% - Horiz. % 44.03% 74.93% 54.11% 54.14% 229.36% 67.38% 100.00%
Div Payout % 329.34 % - % - % 43.37 % 107.94 % 94.24 % 60.34 % 32.66% YoY % 0.00% 0.00% 0.00% -59.82% 14.54% 56.18% - Horiz. % 545.81% 0.00% 0.00% 71.88% 178.89% 156.18% 100.00%
Equity 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 85,370 85,381 99,000 110,603 111,483 99,173 100,875 -2.74% YoY % -0.01% -13.76% -10.49% -0.79% 12.41% -1.69% - Horiz. % 84.63% 84.64% 98.14% 109.64% 110.52% 98.31% 100.00%
NOSH 656,699 656,780 659,999 650,606 655,783 661,153 672,500 -0.40% YoY % -0.01% -0.49% 1.44% -0.79% -0.81% -1.69% - Horiz. % 97.65% 97.66% 98.14% 96.74% 97.51% 98.31% 100.00%
Ratio Analysis 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 8.94 % -2.49 % -1.25 % 17.55 % 24.55 % 10.75 % 19.73 % -12.35% YoY % 459.04% -99.20% -107.12% -28.51% 128.37% -45.51% - Horiz. % 45.31% -12.62% -6.34% 88.95% 124.43% 54.49% 100.00%
ROE 1.17 % -8.67 % -5.26 % 8.42 % 14.21 % 5.38 % 12.25 % -32.37% YoY % 113.49% -64.83% -162.47% -40.75% 164.13% -56.08% - Horiz. % 9.55% -70.78% -42.94% 68.73% 116.00% 43.92% 100.00%
Per Share 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 12.77 13.31 12.20 12.91 14.76 13.48 13.06 -0.37% YoY % -4.06% 9.10% -5.50% -12.53% 9.50% 3.22% - Horiz. % 97.78% 101.91% 93.42% 98.85% 113.02% 103.22% 100.00%
EPS 0.15 -1.13 -0.79 1.43 2.42 0.81 1.84 -34.13% YoY % 113.27% -43.04% -155.24% -40.91% 198.77% -55.98% - Horiz. % 8.15% -61.41% -42.93% 77.72% 131.52% 44.02% 100.00%
DPS 0.50 0.85 0.61 0.61 2.61 0.76 1.11 -12.44% YoY % -41.18% 39.34% 0.00% -76.63% 243.42% -31.53% - Horiz. % 45.05% 76.58% 54.95% 54.95% 235.14% 68.47% 100.00%
NAPS 0.1300 0.1300 0.1500 0.1700 0.1700 0.1500 0.1500 -2.35% YoY % 0.00% -13.33% -11.76% 0.00% 13.33% 0.00% - Horiz. % 86.67% 86.67% 100.00% 113.33% 113.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 12.75 13.28 12.24 12.76 14.71 13.55 13.35 -0.76% YoY % -3.99% 8.50% -4.08% -13.26% 8.56% 1.50% - Horiz. % 95.51% 99.48% 91.69% 95.58% 110.19% 101.50% 100.00%
EPS 0.15 -1.13 -0.79 1.41 2.41 0.81 1.88 -34.36% YoY % 113.27% -43.04% -156.03% -41.49% 197.53% -56.91% - Horiz. % 7.98% -60.11% -42.02% 75.00% 128.19% 43.09% 100.00%
DPS 0.50 0.85 0.61 0.61 2.60 0.76 1.13 -12.70% YoY % -41.18% 39.34% 0.00% -76.54% 242.11% -32.74% - Horiz. % 44.25% 75.22% 53.98% 53.98% 230.09% 67.26% 100.00%
NAPS 0.1297 0.1298 0.1505 0.1681 0.1694 0.1507 0.1533 -2.75% YoY % -0.08% -13.75% -10.47% -0.77% 12.41% -1.70% - Horiz. % 84.61% 84.67% 98.17% 109.65% 110.50% 98.30% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.1300 0.1400 0.1900 0.2050 0.1700 0.1600 0.2200 -
P/RPS 1.02 1.05 1.56 1.59 1.15 1.19 1.68 -7.97% YoY % -2.86% -32.69% -1.89% 38.26% -3.36% -29.17% - Horiz. % 60.71% 62.50% 92.86% 94.64% 68.45% 70.83% 100.00%
P/EPS 85.63 -12.42 -24.06 14.33 7.04 19.84 11.97 38.77% YoY % 789.45% 48.38% -267.90% 103.55% -64.52% 65.75% - Horiz. % 715.37% -103.76% -201.00% 119.72% 58.81% 165.75% 100.00%
EY 1.17 -8.05 -4.16 6.98 14.21 5.04 8.35 -27.91% YoY % 114.53% -93.51% -159.60% -50.88% 181.94% -39.64% - Horiz. % 14.01% -96.41% -49.82% 83.59% 170.18% 60.36% 100.00%
DY 3.85 6.08 3.21 2.98 15.35 4.75 5.04 -4.39% YoY % -36.68% 89.41% 7.72% -80.59% 223.16% -5.75% - Horiz. % 76.39% 120.63% 63.69% 59.13% 304.56% 94.25% 100.00%
P/NAPS 1.00 1.08 1.27 1.21 1.00 1.07 1.47 -6.21% YoY % -7.41% -14.96% 4.96% 21.00% -6.54% -27.21% - Horiz. % 68.03% 73.47% 86.39% 82.31% 68.03% 72.79% 100.00%
Price Multiplier on Announcement Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 02/03/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.1200 0.1700 0.1800 0.2100 0.2150 0.1350 0.2200 -
P/RPS 0.94 1.28 1.48 1.63 1.46 1.00 1.68 -9.22% YoY % -26.56% -13.51% -9.20% 11.64% 46.00% -40.48% - Horiz. % 55.95% 76.19% 88.10% 97.02% 86.90% 59.52% 100.00%
P/EPS 79.04 -15.08 -22.79 14.68 8.90 16.74 11.97 36.93% YoY % 624.14% 33.83% -255.25% 64.94% -46.83% 39.85% - Horiz. % 660.32% -125.98% -190.39% 122.64% 74.35% 139.85% 100.00%
EY 1.27 -6.63 -4.39 6.81 11.24 5.97 8.35 -26.92% YoY % 119.16% -51.03% -164.46% -39.41% 88.27% -28.50% - Horiz. % 15.21% -79.40% -52.57% 81.56% 134.61% 71.50% 100.00%
DY 4.17 5.01 3.39 2.90 12.14 5.63 5.04 -3.11% YoY % -16.77% 47.79% 16.90% -76.11% 115.63% 11.71% - Horiz. % 82.74% 99.40% 67.26% 57.54% 240.87% 111.71% 100.00%
P/NAPS 0.92 1.31 1.20 1.24 1.26 0.90 1.47 -7.51% YoY % -29.77% 9.17% -3.23% -1.59% 40.00% -38.78% - Horiz. % 62.59% 89.12% 81.63% 84.35% 85.71% 61.22% 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-Anouncement Q4 2014.pdf 
