Financial Analysis
Financial Analysis
Financial Analysis
BSBA FMA 3
PLDT, Inc.
PLDT is the Philippines’ largest fully integrated telco company. Through its principal
business groups – from fixed lines to wireless – PLDT offers a wide range of
telecommunications and digital services across the Philippines’ most extensive
fiber optic backbone, and fixed line and cellular networks.
PLDT is listed on the Philippine Stock Exchange (PSE:TEL) and its American
Depositary Shares are listed on the New York Stock Exchange (NYSE:PHI). PLDT
has one of the largest market capitalizations among Philippine listed companies.
PLDT,Inc.
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
As at December 31, 2019 and 2018
(in million pesos)
2019 2018
ASSETS
Noncurrent Assets
Property and equipment (Notes 9 and 22) 232,134 195,964
Right-of-use assets (Note 10) 15,890 —
Investments in associates and joint ventures (Note 11) 53,863 55,427
Financial assets at fair value through profit or loss (Note 12) 3,369 4,763
Debt instruments at amortized cost – net of current portion (Note 13) — 150
Investment properties (Notes 6 and 14) 778 777
Goodwill and intangible assets (Note 15) 67,825 68,583
Deferred income tax assets – net (Note 7) 23,623 27,697
Derivative financial assets – net of current portion (Note 28) 1 140
Prepayments – net of current portion (Notes 19 and 25) 48,933 23,338
Financial assets at fair value through other comprehensive income – net of current portion
(Notes 6, 11 and 25) 162 2,749
Contract assets – net of current portion (Note 5) 750 1,083
Other financial assets – net of current portion (Note 28) 1,986 2,275
Other non-financial assets – net of current portion 136 230
Total Noncurrent Assets 449,450 383,176
Current Assets
Cash and cash equivalents (Note 16) 24,369 51,654
Short-term investments (Note 28) 314 1,165
Trade and other receivables (Note 17) 22,436 24,056
Inventories and supplies (Note 18) 3,412 2,878
Current portion of contract assets (Note 5) 1,997 2,185
Current portion of derivative financial assets (Note 28) 41 183
Current portion of debt instruments at amortized cost (Note 13) 150 —
Current portion of prepayments (Note 19) 11,298 8,380
Current portion of financial assets at fair value through other comprehensive income
(Notes 6, 11 and 25) 2,757 1,604
Current portion of other financial assets (Notes 20 and 28) 8,086 7,008
Current portion of other non-financial assets 717 461
Total Current Assets 75,577 99,574
TOTAL ASSETS 525,027 482,750
2019 2018
Noncurrent Liabilities
Interest-bearing financial liabilities – net of current portion (Notes 21 and 28) 172,834 155,835
Lease liabilities – net of current portion (Note 10) 13,100 —
Deferred income tax liabilities (Note 7) 2,583 2,981
Derivative financial liabilities – net of current portion (Note 28) 25 —
Customers’ deposits (Note 28) 2,205 2,194
Pension and other employee benefits (Note 26) 8,985 7,182
Deferred credits and other noncurrent liabilities (Note 22) 4,557 5,284
Total Noncurrent Liabilities 204,289 173,476
Current Liabilities
Accounts payable (Note 23) 77,845 74,610
Accrued expenses and other current liabilities (Notes 24 and 27) 100,815 95,724
Current portion of interest-bearing financial liabilities (Notes 21 and 28) 19,722 20,441
Current portion of lease liabilities (Note 10) 3,215 —
Dividends payable (Note 20) 1,584 1,533
Current portion of derivative financial liabilities (Note 28) 88 80
Income tax payable 1,179 220
Total Current Liabilities 204,448 192,608
TOTAL LIABILITIES 408,737 366,084
TOTAL EQUITY AND LIABILITIES 525,027 482,750
See accompanying Notes to Consolidated Financial Statements.
CONSOLIDATED INCOME STATEMENTS
For the Years Ended December 31, 2019, 2018 and 2017
(in million pesos, except earnings per common share amounts which are in pesos)
* Certain amounts in 2018 and 2017 were adjusted to reflect the effects of matters discussed in Note 5 – Income and Expenses –
Adjustments.
Treasury
Balances as at January 1, 2018 (as previously stated) 510 1,093 (6,505 ) (940 ) 130,374 827 634 (19,151 ) 106,842 4,341 111,183
Effect of adoption of PFRS 9 (Note 2) — — — — — — 4,101 (4,627 ) (526 ) — (526 )
Effect of adoption of PFRS 15 (Note 2) — — — — — — 2,553 — 2,553 — 2,553
Balances as at January 1, 2018 (as restated) 510 1,093 (6,505 ) (940 ) 130,374 827 7,288 (23,778 ) 108,869 4,341 113,210
Treasury shares under employee benefit trust (Note 26) — — — 86 — — — — 86 — 86
Other equity reserves (Note 26) — — — — — (130 ) — — (130 ) — (130 )
Cash dividends (Note 20) — — — — — — (13,887 ) — (13,887 ) (15 ) (13,902 )
Total comprehensive income (loss): — — — — — — 18,916 (1,412 ) 17,504 62 17,566
Net income (Note 8) — — — — — — 18,916 — 18,916 57 18,973
Other comprehensive income (loss) (Note 6) — — — — — — — (1,412 ) (1,412 ) 5 (1,407 )
Distribution charges on perpetual notes (Note 20) — — — — — — (236 ) — (236 ) — (236 )
Acquisition and dilution of noncontrolling interests — — — — 152 — — — 152 (80 ) 72
Balances as at December 31, 2018 510 1,093 (6,505 ) (854 ) 130,526 697 12,081 (25,190 ) 112,358 4,308 116,666
Balances as at January 1, 2017 510 1,093 (6,505 ) — 130,488 — 3,483 (20,894 ) 108,175 362 108,537
Treasury shares under employee benefit trust (Note 26) — — — (940 ) — — — — (940 ) — (940 )
Other equity reserves (Note 26) — — — — — 827 — — 827 — 827
Cash dividends (Note 20) — — — — — — (16,479 ) — (16,479 ) (66 ) (16,545 )
Total comprehensive income: — — — — — — 13,807 1,743 15,550 102 15,652
Net income (Note 8) — — — — — — 13,371 — 13,371 95 13,466
Other comprehensive income (Note 6) — — — — — — 436 1,743 2,179 7 2,186
Perpetual notes (Note 20) — — — — — — — — — 4,165 4,165
Distribution charges on perpetual notes (Note 20) — — — — — — (177 ) — (177 ) — (177 )
Acquisition and dilution of noncontrolling interests — — — — (114 ) — — — (114 ) (222 ) (336 )
Balances as at December 31, 2017 510 1,093 (6,505 ) (940 ) 130,374 827 634 (19,151 ) 106,842 4,341 111,183
F-6
CONSOLIDATED STATEMENTS OF CASH
FLOWS
For the Years Ended December 31, 2019, 2018 and 2017
(in million pesos)
RATIO ANALYSIS
Profitability Ratios
1. Net Profit Margin= Net Income / Total Revenue X 100
Globe
22,283,757/166,660,337 X 100 = 13.37%
PLDT
22,786,000/169,187,000 X 100 = 13.47%
2. Gross Profit Percentage= Net Sales Revenue – Cost of Goods Sold / Net Sales Revenue X
100
Globe
17,650,374 – 18, 554, 814/ 17,650,374 X 100 = 5.12%
PLDT
7,832,000- 13,429,000/ 7,832,000 X 100 = 71.46%
3. Asset Turnover= Total Revenue / Average Net Fixed Assets
Globe
166,660,337/201,781,905 = 0.83
PLDT
169,187,000/319,218,000 = 0.53
4. Fixed Asset Turnover = Total Revenue / Average Net Fixed Assets
Globe
166,660,337/ 201,781,905 = 0.83
PLDT
169,187,000/ 319,218,000 = 0.53
5. Return on Equity (ROE) = Net Income / Average Stockholders’ Equity X 100
Globe
22,283,757 / 81,246,997 X 100 = 27.42%
PLDT
22,786,000 / 116, 290, 000 X 100 = 19.59%
6. Earnings per Share (EPS)= Net Income / Average Number of Common Shares
Outstanding
Globe
22,283,757 / 133,619,207 = 0.17
PLDT
22,786,000 / 216,000,000 = 0.11
7. Price/Earnings Ratio= Stock Price / EPS
Globe
1986.44/0.17 = 11,684.94
PLDT
1165.59 / 0.11 = 10,596.27
Liquidity Ratios
8. Receivables Turnover= Net Sales Revenue / Average Net Receivables
Globe
17,650,374 / 21,138,950 = 0.83
PLDT
7,832,000 / 22,436,000 = 0.35
Globe
365 / 0.83 = 439.76
PLDT
365 / 0.35 = 1,042.86
9. Inventory Turnover= Cost of Goods Sold / Average Inventory
Globe
18,554,814 / 572,350 = 32.42
PLDT
13,429,000 / 12,000,000 = 1.12
Days to Sell= 365 / Inventory Turnover Ratio
Globe
365 / 32.42 = 11.26
PLDT
365 / 1.12 = 325.89
10. Current Ratio= Current Assets / Current Liabilities
Globe
61,739,472 / 84,577,181 = 0.73
PLDT
75,577,000 / 204,448,000 = 0.37
11. Quick Ratio= Cash +Short term Investments + Accounts Receivable, Net / Current
Liabilities
Globe
8,298,092 + 19,508.11 +21,138,950 / 84,577,181 = 0.35
PLDT
24,369,000 +314,000 + 22,436,000 / 204,448,000 = 0.23
Solvency Ratios
12. Debt to Assets= Total Liabilities / Total Assets
Globe
223,043,740 / 304,290,737 = 0.73
PLDT
408,737,000 / 525,027, 000 = 0.78
13. Times Interest Earned= Net Income + Interest Expense +Income Tax Expense / Interest
Expense
Globe
22,283,757 + 7,232,591 + 10,543,619 / 7,232,591 = 5.54
PLDT
22,786,000 + 8,598,000 + 77,598,000 / 8,598,000 = 12.68
Globe PLDT
Profitability Ratio
Net Profit Margin 13.37% 13.47%
Gross Profit Percentage 5.12% 71.46%
Asset Turnover 0.83 0.53
Fixed Asset Turnover 0.83 0.53
Return on Equity (ROE) 27.42% 19.59%
Earnings per Share (EPS) 0.17 0.11
Price/ Earnings Ratio 11,684.94 10,596.27
Liquidity Ratio
Receivables Turnover 0.83 0.35
Days to Collect 439.76 1042.86
Inventory Turnover 32.42 1.12
Days to Sell 11.26 325.89
Current Ratio 0.73 0.37
Quick Ratio 0.35 0.23
Solvency Ratio
Debt to Assets 0.73 0.78
Times Interest Earned 5.54 12.68
1. Net Profit Margin- Net profit margin measures how much net income is generated
as a percentage of revenues received. Net profit margin helps investors assess if
a company's management is generating enough profit from its sales. PLDT, Inc.
has higher NPM than Globe Telecom Inc.
2. Gross Profit Percentage- indicates how much profit was made on each peso of
sales after deducting the Cost of Goods Sold. PLDT, Inc, has a healthy Gross
Profit margin with 71.46%
3. Asset Turnover- Based on Asset Turnover Globe Telecoms, Inc. operates more
efficiently than PLDT, Inc. The ratio measures the efficiency of how well a
company uses assets to produce sales. A higher ratio is favorable, as it indicates
a more efficient use of assets. Conversely, a lower ratio indicates the company is
not using its assets as efficiently. This might be due to excess production
capacity, poor collection methods, or poor inventory management.
4. Fixed Asset Turnover indicates how much revenue the company generates in
sales for each peso invested in fixed assets, Globe, Inc. has higher Fixed Asset
Turnover Ratio.
5. Return on equity (ROE) is a measurement of how effectively a business uses
equity or the money contributed by its stockholders and cumulative retained
profits to produce income. In other words, ROE indicates a company’s ability to
turn equity capital into net profit. Globe Telecoms Inc. has higher Return on
Equity (ROE) we might assume that Globe Telecoms Inc. management team is
better than at utilizing company equity to generate profits.
6. Earnings per Share is a figure describing a public company's profit per
outstanding share of stock. Globe Telecoms has higher Earnings per Share
indicates that the company is more profitable and has more profits to distribute to
shareholders that PLDT, Inc.
7. Price/Earning Ratio- companies that grow faster than average typically have
higher P/Es, such as technology companies. A higher P/E ratio shows that
investors are willing to pay a higher share price today because of growth
expectations in the future. Globe Telecoms has higher price/earning Ratio than
PLDT, Inc.
8. Receivables Turnover- The receivables turnover ratio is an accounting measure
used to quantify a company's effectiveness in collecting its accounts receivable,
or the money owed by customers or clients. Globe Telecomm, Inc. has higher
Receivables Turnover, a high receivables turnover ratio can indicate that a
company’s collection of accounts receivable is efficient and the company has a
high proportion of quality customers that pay their debts quickly.