[PELIKAN] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -75.32%
YoY- -72.94%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,116,576 1,068,244 870,532 1,123,994 1,201,589 1,160,342 973,564 9.55%
PBT 50,272 55,878 24,720 29,307 48,445 60,610 23,392 66.45%
Tax -14,752 -15,648 -18,480 -21,248 -20,176 -21,708 -12,788 9.98%
NP 35,520 40,230 6,240 8,059 28,269 38,902 10,604 123.70%
-
NP to SH 33,482 40,444 7,604 6,861 27,805 38,328 10,956 110.44%
-
Tax Rate 29.34% 28.00% 74.76% 72.50% 41.65% 35.82% 54.67% -
Total Cost 1,081,056 1,028,014 864,292 1,115,935 1,173,320 1,121,440 962,960 8.00%
-
Net Worth 450,100 444,178 422,243 433,210 466,112 449,661 444,178 0.88%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 450,100 444,178 422,243 433,210 466,112 449,661 444,178 0.88%
NOSH 608,132 553,296 553,296 553,296 553,296 553,296 553,296 6.49%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.18% 3.77% 0.72% 0.72% 2.35% 3.35% 1.09% -
ROE 7.44% 9.11% 1.80% 1.58% 5.97% 8.52% 2.47% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 188.54 194.80 158.75 204.97 219.12 211.60 177.54 4.08%
EPS 5.91 7.38 1.40 1.25 5.07 6.98 2.00 105.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.81 0.77 0.79 0.85 0.82 0.81 -4.15%
Adjusted Per Share Value based on latest NOSH - 553,296
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 183.61 175.66 143.15 184.83 197.59 190.80 160.09 9.55%
EPS 5.51 6.65 1.25 1.13 4.57 6.30 1.80 110.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7401 0.7304 0.6943 0.7124 0.7665 0.7394 0.7304 0.88%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.345 0.34 0.355 0.345 0.49 0.625 0.74 -
P/RPS 0.18 0.17 0.22 0.17 0.22 0.30 0.42 -43.12%
P/EPS 6.10 4.61 25.60 27.57 9.66 8.94 37.04 -69.92%
EY 16.39 21.69 3.91 3.63 10.35 11.18 2.70 232.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.46 0.44 0.58 0.76 0.91 -37.43%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 29/08/19 23/05/19 21/02/19 15/11/18 28/08/18 24/05/18 -
Price 0.315 0.375 0.295 0.40 0.43 0.61 0.65 -
P/RPS 0.17 0.19 0.19 0.20 0.20 0.29 0.37 -40.42%
P/EPS 5.57 5.08 21.27 31.97 8.48 8.73 32.53 -69.13%
EY 17.95 19.67 4.70 3.13 11.79 11.46 3.07 224.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.38 0.51 0.51 0.74 0.80 -35.93%

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