[PELIKAN] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 6.82%
YoY- 926.37%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,123,994 1,155,512 1,215,678 1,237,320 1,283,031 1,308,972 1,296,225 -9.04%
PBT 29,307 20,686 31,893 40,771 38,890 26,170 23,100 17.14%
Tax -21,248 -793 -4,910 -13,997 -13,689 -23,221 -22,420 -3.50%
NP 8,059 19,893 26,983 26,774 25,201 2,949 680 417.47%
-
NP to SH 6,861 20,824 26,659 27,086 25,356 2,373 122 1357.12%
-
Tax Rate 72.50% 3.83% 15.40% 34.33% 35.20% 88.73% 97.06% -
Total Cost 1,115,935 1,135,619 1,188,695 1,210,546 1,257,830 1,306,023 1,295,545 -9.44%
-
Net Worth 433,210 466,112 449,661 444,178 444,178 449,661 438,694 -0.83%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 433,210 466,112 449,661 444,178 444,178 449,661 438,694 -0.83%
NOSH 553,296 553,296 553,296 553,296 553,296 553,296 553,296 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.72% 1.72% 2.22% 2.16% 1.96% 0.23% 0.05% -
ROE 1.58% 4.47% 5.93% 6.10% 5.71% 0.53% 0.03% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 204.97 210.72 221.69 225.64 233.97 238.70 236.38 -9.04%
EPS 1.25 3.80 4.86 4.94 4.62 0.43 0.02 1463.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.85 0.82 0.81 0.81 0.82 0.80 -0.83%
Adjusted Per Share Value based on latest NOSH - 553,296
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 184.83 190.01 199.90 203.46 210.98 215.24 213.15 -9.04%
EPS 1.13 3.42 4.38 4.45 4.17 0.39 0.02 1361.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7124 0.7665 0.7394 0.7304 0.7304 0.7394 0.7214 -0.83%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.345 0.49 0.625 0.74 0.86 0.85 0.905 -
P/RPS 0.17 0.23 0.28 0.33 0.37 0.36 0.38 -41.42%
P/EPS 27.57 12.90 12.86 14.98 18.60 196.42 4,067.81 -96.38%
EY 3.63 7.75 7.78 6.67 5.38 0.51 0.02 3075.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.58 0.76 0.91 1.06 1.04 1.13 -46.58%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 15/11/18 28/08/18 24/05/18 28/02/18 23/11/17 23/08/17 -
Price 0.40 0.43 0.61 0.65 0.78 0.85 0.84 -
P/RPS 0.20 0.20 0.28 0.29 0.33 0.36 0.36 -32.34%
P/EPS 31.97 11.32 12.55 13.16 16.87 196.42 3,775.65 -95.80%
EY 3.13 8.83 7.97 7.60 5.93 0.51 0.03 2097.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.74 0.80 0.96 1.04 1.05 -38.12%

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