[PELIKAN] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 785.08%
YoY- -22.31%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 925,380 1,068,244 1,160,342 1,242,028 1,345,200 1,248,254 1,393,702 -6.59%
PBT 28,608 55,878 60,610 89,042 76,356 24,120 27,372 0.73%
Tax -5,974 -15,648 -21,708 -53,704 -29,506 -91,458 -15,002 -14.21%
NP 22,634 40,230 38,902 35,338 46,850 -67,338 12,370 10.58%
-
NP to SH 23,524 40,444 38,328 35,722 45,980 -65,556 12,038 11.80%
-
Tax Rate 20.88% 28.00% 35.82% 60.31% 38.64% 379.18% 54.81% -
Total Cost 902,746 1,028,014 1,121,440 1,206,690 1,298,350 1,315,592 1,381,332 -6.83%
-
Net Worth 440,339 444,178 449,661 438,694 471,871 400,308 536,146 -3.22%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 440,339 444,178 449,661 438,694 471,871 400,308 536,146 -3.22%
NOSH 608,132 553,296 553,296 553,296 553,296 553,296 505,798 3.11%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2.45% 3.77% 3.35% 2.85% 3.48% -5.39% 0.89% -
ROE 5.34% 9.11% 8.52% 8.14% 9.74% -16.38% 2.25% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 153.41 194.80 211.60 226.50 245.17 227.63 275.55 -9.29%
EPS 3.90 7.38 6.98 6.52 8.38 -11.96 2.38 8.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.81 0.82 0.80 0.86 0.73 1.06 -6.02%
Adjusted Per Share Value based on latest NOSH - 553,296
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 152.17 175.66 190.80 204.24 221.20 205.26 229.18 -6.59%
EPS 3.87 6.65 6.30 5.87 7.56 -10.78 1.98 11.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7241 0.7304 0.7394 0.7214 0.7759 0.6583 0.8816 -3.22%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.295 0.34 0.625 0.905 0.76 1.11 1.52 -
P/RPS 0.19 0.17 0.30 0.40 0.34 0.49 0.55 -16.22%
P/EPS 7.56 4.61 8.94 13.89 9.07 -9.29 63.87 -29.90%
EY 13.22 21.69 11.18 7.20 11.03 -10.77 1.57 42.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.76 1.13 0.88 1.52 1.43 -19.11%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 17/08/20 29/08/19 28/08/18 23/08/17 26/08/16 28/08/15 27/08/14 -
Price 0.26 0.375 0.61 0.84 0.745 0.82 1.30 -
P/RPS 0.17 0.19 0.29 0.37 0.33 0.36 0.47 -15.57%
P/EPS 6.67 5.08 8.73 12.89 8.89 -6.86 54.62 -29.54%
EY 15.00 19.67 11.46 7.76 11.25 -14.58 1.83 41.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.46 0.74 1.05 0.87 1.12 1.23 -18.50%

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