[PELIKAN] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -0.12%
YoY- 382.88%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 901,192 580,171 243,391 1,234,835 1,002,201 621,014 255,438 131.57%
PBT 36,334 30,305 5,848 46,593 61,757 44,521 11,500 115.16%
Tax -15,132 -10,854 -3,197 -21,392 -35,247 -26,852 -10,422 28.19%
NP 21,202 19,451 2,651 25,201 26,510 17,669 1,078 627.30%
-
NP to SH 20,854 19,164 2,739 25,356 25,386 17,861 1,009 651.73%
-
Tax Rate 41.65% 35.82% 54.67% 45.91% 57.07% 60.31% 90.63% -
Total Cost 879,990 560,720 240,740 1,209,634 975,691 603,345 254,360 128.57%
-
Net Worth 466,112 449,661 444,178 444,178 449,661 438,694 427,727 5.89%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 466,112 449,661 444,178 444,178 449,661 438,694 427,727 5.89%
NOSH 553,296 553,296 553,296 553,296 553,296 553,296 553,296 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.35% 3.35% 1.09% 2.04% 2.65% 2.85% 0.42% -
ROE 4.47% 4.26% 0.62% 5.71% 5.65% 4.07% 0.24% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 164.34 105.80 44.38 225.18 182.76 113.25 46.58 131.57%
EPS 3.80 3.49 0.50 4.62 4.63 3.26 0.18 662.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.82 0.81 0.81 0.82 0.80 0.78 5.89%
Adjusted Per Share Value based on latest NOSH - 553,296
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 148.19 95.40 40.02 203.05 164.80 102.12 42.00 131.58%
EPS 3.43 3.15 0.45 4.17 4.17 2.94 0.17 639.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7665 0.7394 0.7304 0.7304 0.7394 0.7214 0.7033 5.89%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.49 0.625 0.74 0.86 0.85 0.905 0.855 -
P/RPS 0.30 0.59 1.67 0.38 0.47 0.80 1.84 -70.12%
P/EPS 12.88 17.88 148.15 18.60 18.36 27.79 464.67 -90.82%
EY 7.76 5.59 0.67 5.38 5.45 3.60 0.22 973.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.76 0.91 1.06 1.04 1.13 1.10 -34.70%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 15/11/18 28/08/18 24/05/18 28/02/18 23/11/17 23/08/17 24/05/17 -
Price 0.43 0.61 0.65 0.78 0.85 0.84 0.95 -
P/RPS 0.26 0.58 1.46 0.35 0.47 0.74 2.04 -74.64%
P/EPS 11.31 17.45 130.13 16.87 18.36 25.79 516.30 -92.15%
EY 8.84 5.73 0.77 5.93 5.45 3.88 0.19 1190.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.74 0.80 0.96 1.04 1.05 1.22 -44.06%

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