[PELIKAN] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -27.45%
YoY- -17.85%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,068,244 870,532 1,123,994 1,201,589 1,160,342 973,564 1,234,835 -9.23%
PBT 55,878 24,720 29,307 48,445 60,610 23,392 46,593 12.91%
Tax -15,648 -18,480 -21,248 -20,176 -21,708 -12,788 -21,392 -18.86%
NP 40,230 6,240 8,059 28,269 38,902 10,604 25,201 36.70%
-
NP to SH 40,444 7,604 6,861 27,805 38,328 10,956 25,356 36.63%
-
Tax Rate 28.00% 74.76% 72.50% 41.65% 35.82% 54.67% 45.91% -
Total Cost 1,028,014 864,292 1,115,935 1,173,320 1,121,440 962,960 1,209,634 -10.30%
-
Net Worth 444,178 422,243 433,210 466,112 449,661 444,178 444,178 0.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 444,178 422,243 433,210 466,112 449,661 444,178 444,178 0.00%
NOSH 553,296 553,296 553,296 553,296 553,296 553,296 553,296 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.77% 0.72% 0.72% 2.35% 3.35% 1.09% 2.04% -
ROE 9.11% 1.80% 1.58% 5.97% 8.52% 2.47% 5.71% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 194.80 158.75 204.97 219.12 211.60 177.54 225.18 -9.23%
EPS 7.38 1.40 1.25 5.07 6.98 2.00 4.62 36.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.77 0.79 0.85 0.82 0.81 0.81 0.00%
Adjusted Per Share Value based on latest NOSH - 553,296
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 175.66 143.15 184.83 197.59 190.80 160.09 203.05 -9.23%
EPS 6.65 1.25 1.13 4.57 6.30 1.80 4.17 36.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7304 0.6943 0.7124 0.7665 0.7394 0.7304 0.7304 0.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.34 0.355 0.345 0.49 0.625 0.74 0.86 -
P/RPS 0.17 0.22 0.17 0.22 0.30 0.42 0.38 -41.59%
P/EPS 4.61 25.60 27.57 9.66 8.94 37.04 18.60 -60.64%
EY 21.69 3.91 3.63 10.35 11.18 2.70 5.38 153.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.44 0.58 0.76 0.91 1.06 -46.14%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 23/05/19 21/02/19 15/11/18 28/08/18 24/05/18 28/02/18 -
Price 0.375 0.295 0.40 0.43 0.61 0.65 0.78 -
P/RPS 0.19 0.19 0.20 0.20 0.29 0.37 0.35 -33.52%
P/EPS 5.08 21.27 31.97 8.48 8.73 32.53 16.87 -55.17%
EY 19.67 4.70 3.13 11.79 11.46 3.07 5.93 122.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.51 0.51 0.74 0.80 0.96 -38.84%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment