[PELIKAN] QoQ Cumulative 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- 8.82%
YoY- -17.85%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 534,122 217,633 1,123,994 901,192 580,171 243,391 1,234,835 -42.89%
PBT 27,939 6,180 29,307 36,334 30,305 5,848 46,593 -28.95%
Tax -7,824 -4,620 -21,248 -15,132 -10,854 -3,197 -21,392 -48.95%
NP 20,115 1,560 8,059 21,202 19,451 2,651 25,201 -13.98%
-
NP to SH 20,222 1,901 6,861 20,854 19,164 2,739 25,356 -14.03%
-
Tax Rate 28.00% 74.76% 72.50% 41.65% 35.82% 54.67% 45.91% -
Total Cost 514,007 216,073 1,115,935 879,990 560,720 240,740 1,209,634 -43.56%
-
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 4.55% 0.45% 1.58% 4.47% 4.26% 0.62% 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 97.40 39.69 204.97 164.34 105.80 44.38 225.18 -42.89%
EPS 3.69 0.35 1.25 3.80 3.49 0.50 4.62 -13.95%
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 87.83 35.79 184.83 148.19 95.40 40.02 203.05 -42.89%
EPS 3.33 0.31 1.13 3.43 3.15 0.45 4.17 -13.96%
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 0.35 0.89 0.17 0.30 0.59 1.67 0.38 -5.34%
P/EPS 9.22 102.40 27.57 12.88 17.88 148.15 18.60 -37.44%
EY 10.85 0.98 3.63 7.76 5.59 0.67 5.38 59.82%
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 0.39 0.74 0.20 0.26 0.58 1.46 0.35 7.50%
P/EPS 10.17 85.10 31.97 11.31 17.45 130.13 16.87 -28.70%
EY 9.83 1.18 3.13 8.84 5.73 0.77 5.93 40.19%
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