[PELIKAN] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -77.02%
YoY- 12.14%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,036,372 925,380 829,112 1,060,698 1,116,576 1,068,244 870,532 12.29%
PBT 47,352 28,608 -25,144 20,418 50,272 55,878 24,720 54.05%
Tax -9,768 -5,974 -10,276 -11,312 -14,752 -15,648 -18,480 -34.55%
NP 37,584 22,634 -35,420 9,106 35,520 40,230 6,240 229.95%
-
NP to SH 35,762 23,524 -33,336 7,694 33,482 40,444 7,604 179.91%
-
Tax Rate 20.63% 20.88% - 55.40% 29.34% 28.00% 74.76% -
Total Cost 998,788 902,746 864,532 1,051,592 1,081,056 1,028,014 864,292 10.09%
-
Net Worth 452,403 440,339 416,211 440,339 450,100 444,178 422,243 4.69%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 452,403 440,339 416,211 440,339 450,100 444,178 422,243 4.69%
NOSH 608,132 608,132 608,132 608,132 608,132 553,296 553,296 6.48%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 3.63% 2.45% -4.27% 0.86% 3.18% 3.77% 0.72% -
ROE 7.91% 5.34% -8.01% 1.75% 7.44% 9.11% 1.80% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 171.81 153.41 137.45 175.84 188.54 194.80 158.75 5.39%
EPS 5.93 3.90 -5.52 1.36 5.91 7.38 1.40 161.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.73 0.69 0.73 0.76 0.81 0.77 -1.73%
Adjusted Per Share Value based on latest NOSH - 608,132
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 170.42 152.17 136.34 174.42 183.61 175.66 143.15 12.29%
EPS 5.88 3.87 -5.48 1.27 5.51 6.65 1.25 179.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7439 0.7241 0.6844 0.7241 0.7401 0.7304 0.6943 4.69%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.28 0.295 0.29 0.34 0.345 0.34 0.355 -
P/RPS 0.16 0.19 0.21 0.19 0.18 0.17 0.22 -19.08%
P/EPS 4.72 7.56 -5.25 26.66 6.10 4.61 25.60 -67.50%
EY 21.17 13.22 -19.06 3.75 16.39 21.69 3.91 207.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.42 0.47 0.45 0.42 0.46 -13.47%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 17/08/20 28/05/20 27/02/20 22/11/19 29/08/19 23/05/19 -
Price 0.29 0.26 0.335 0.465 0.315 0.375 0.295 -
P/RPS 0.17 0.17 0.24 0.26 0.17 0.19 0.19 -7.12%
P/EPS 4.89 6.67 -6.06 36.46 5.57 5.08 21.27 -62.37%
EY 20.44 15.00 -16.50 2.74 17.95 19.67 4.70 165.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.49 0.64 0.41 0.46 0.38 1.74%

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