[PELIKAN] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -564.25%
YoY- -52.69%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,000,468 1,070,342 979,472 809,640 974,441 1,036,372 925,380 5.32%
PBT 138,227 55,569 22,916 -37,560 14,815 47,352 28,608 184.98%
Tax -45,127 -15,654 -8,620 -5,956 -3,240 -9,768 -5,974 283.57%
NP 93,100 39,914 14,296 -43,516 11,575 37,584 22,634 156.05%
-
NP to SH 85,123 34,744 10,446 -50,900 10,964 35,762 23,524 135.14%
-
Tax Rate 32.65% 28.17% 37.62% - 21.87% 20.63% 20.88% -
Total Cost 907,368 1,030,428 965,176 853,156 962,866 998,788 902,746 0.34%
-
Net Worth 422,243 482,564 464,467 440,339 458,435 452,403 440,339 -2.75%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 120,641 - - - - - - -
Div Payout % 141.73% - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 422,243 482,564 464,467 440,339 458,435 452,403 440,339 -2.75%
NOSH 608,132 608,132 608,132 608,132 608,132 608,132 608,132 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 9.31% 3.73% 1.46% -5.37% 1.19% 3.63% 2.45% -
ROE 20.16% 7.20% 2.25% -11.56% 2.39% 7.91% 5.34% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 165.86 177.44 162.38 134.22 161.54 171.81 153.41 5.32%
EPS 14.11 5.76 1.74 -8.44 1.82 5.93 3.90 135.12%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.80 0.77 0.73 0.76 0.75 0.73 -2.75%
Adjusted Per Share Value based on latest NOSH - 608,132
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 164.51 176.00 161.06 133.14 160.23 170.42 152.17 5.32%
EPS 14.00 5.71 1.72 -8.37 1.80 5.88 3.87 135.10%
DPS 19.84 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6943 0.7935 0.7638 0.7241 0.7538 0.7439 0.7241 -2.75%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.305 0.43 0.34 0.305 0.315 0.28 0.295 -
P/RPS 0.18 0.24 0.21 0.23 0.19 0.16 0.19 -3.53%
P/EPS 2.16 7.47 19.63 -3.61 17.33 4.72 7.56 -56.52%
EY 46.27 13.40 5.09 -27.67 5.77 21.17 13.22 129.99%
DY 65.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.54 0.44 0.42 0.41 0.37 0.40 6.54%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 23/08/21 24/05/21 24/02/21 26/11/20 17/08/20 -
Price 0.285 0.52 0.46 0.305 0.355 0.29 0.26 -
P/RPS 0.17 0.29 0.28 0.23 0.22 0.17 0.17 0.00%
P/EPS 2.02 9.03 26.56 -3.61 19.53 4.89 6.67 -54.80%
EY 49.52 11.08 3.76 -27.67 5.12 20.44 15.00 121.23%
DY 70.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.65 0.60 0.42 0.47 0.39 0.36 9.03%

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