[PELIKAN] QoQ TTM 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- -67.05%
YoY- -72.94%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,060,234 1,077,945 1,098,236 1,123,994 1,155,512 1,215,678 1,237,320 -9.77%
PBT 30,677 26,941 29,639 29,307 20,686 31,893 40,771 -17.25%
Tax -17,180 -18,218 -22,671 -21,248 -793 -4,910 -13,997 14.62%
NP 13,497 8,723 6,968 8,059 19,893 26,983 26,774 -36.63%
-
NP to SH 11,119 7,919 6,023 6,861 20,824 26,659 27,086 -44.73%
-
Tax Rate 56.00% 67.62% 76.49% 72.50% 3.83% 15.40% 34.33% -
Total Cost 1,046,737 1,069,222 1,091,268 1,115,935 1,135,619 1,188,695 1,210,546 -9.22%
-
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 1.27% 0.81% 0.63% 0.72% 1.72% 2.22% 2.16% -
ROE 2.47% 1.78% 1.43% 1.58% 4.47% 5.93% 6.10% -
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 179.02 196.57 200.27 204.97 210.72 221.69 225.64 -14.28%
EPS 1.88 1.44 1.10 1.25 3.80 4.86 4.94 -47.45%
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 174.34 177.25 180.59 184.83 190.01 199.90 203.46 -9.77%
EPS 1.83 1.30 0.99 1.13 3.42 4.38 4.45 -44.66%
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 0.19 0.17 0.18 0.17 0.23 0.28 0.33 -30.76%
P/EPS 18.38 23.54 32.32 27.57 12.90 12.86 14.98 14.59%
EY 5.44 4.25 3.09 3.63 7.75 7.78 6.67 -12.69%
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 0.18 0.19 0.15 0.20 0.20 0.28 0.29 -27.21%
P/EPS 16.78 25.97 26.86 31.97 11.32 12.55 13.16 17.56%
EY 5.96 3.85 3.72 3.13 8.83 7.97 7.60 -14.94%
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