[PELIKAN] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -128.7%
YoY- 52.01%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 946,624 801,492 809,640 829,112 870,532 973,564 1,021,752 -1.26%
PBT 36,920 -13,844 -37,560 -25,144 24,720 23,392 46,000 -3.59%
Tax -19,816 -12,168 -5,956 -10,276 -18,480 -12,788 -41,688 -11.65%
NP 17,104 -26,012 -43,516 -35,420 6,240 10,604 4,312 25.80%
-
NP to SH 18,592 -24,428 -50,900 -33,336 7,604 10,956 4,036 28.97%
-
Tax Rate 53.67% - - - 74.76% 54.67% 90.63% -
Total Cost 929,520 827,504 853,156 864,532 864,292 962,960 1,017,440 -1.49%
-
Net Worth 530,820 422,243 440,339 416,211 422,243 444,178 427,727 3.66%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 530,820 422,243 440,339 416,211 422,243 444,178 427,727 3.66%
NOSH 608,132 608,132 608,132 608,132 553,296 553,296 553,296 1.58%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 1.81% -3.25% -5.37% -4.27% 0.72% 1.09% 0.42% -
ROE 3.50% -5.79% -11.56% -8.01% 1.80% 2.47% 0.94% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 156.93 132.87 134.22 137.45 158.75 177.54 186.33 -2.82%
EPS 3.08 -4.04 -8.44 -5.52 1.40 2.00 0.72 27.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.70 0.73 0.69 0.77 0.81 0.78 2.02%
Adjusted Per Share Value based on latest NOSH - 608,132
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 155.66 131.80 133.14 136.34 143.15 160.09 168.01 -1.26%
EPS 3.06 -4.02 -8.37 -5.48 1.25 1.80 0.66 29.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8729 0.6943 0.7241 0.6844 0.6943 0.7304 0.7033 3.66%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.74 0.255 0.305 0.29 0.355 0.74 0.855 -
P/RPS 0.47 0.19 0.23 0.21 0.22 0.42 0.46 0.35%
P/EPS 24.01 -6.30 -3.61 -5.25 25.60 37.04 116.17 -23.09%
EY 4.17 -15.88 -27.67 -19.06 3.91 2.70 0.86 30.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.36 0.42 0.42 0.46 0.91 1.10 -4.39%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 23/05/23 23/05/22 24/05/21 28/05/20 23/05/19 24/05/18 24/05/17 -
Price 0.795 0.25 0.305 0.335 0.295 0.65 0.95 -
P/RPS 0.51 0.19 0.23 0.24 0.19 0.37 0.51 0.00%
P/EPS 25.79 -6.17 -3.61 -6.06 21.27 32.53 129.08 -23.53%
EY 3.88 -16.20 -27.67 -16.50 4.70 3.07 0.77 30.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.36 0.42 0.49 0.38 0.80 1.22 -4.94%

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