[PELIKAN] YoY Cumulative Quarter 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- -67.1%
YoY- -72.94%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,000,468 974,441 1,060,698 1,123,994 1,234,835 1,321,301 1,331,508 -4.64%
PBT 138,227 14,815 20,418 29,307 46,593 23,976 -25,169 -
Tax -45,127 -3,240 -11,312 -21,248 -21,392 -17,540 -24,525 10.68%
NP 93,100 11,575 9,106 8,059 25,201 6,436 -49,694 -
-
NP to SH 85,123 10,964 7,694 6,861 25,356 5,251 -49,467 -
-
Tax Rate 32.65% 21.87% 55.40% 72.50% 45.91% 73.16% - -
Total Cost 907,368 962,866 1,051,592 1,115,935 1,209,634 1,314,865 1,381,202 -6.75%
-
Net Worth 422,243 458,435 440,339 433,210 444,178 415,704 449,661 -1.04%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 120,641 - - - - - - -
Div Payout % 141.73% - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 422,243 458,435 440,339 433,210 444,178 415,704 449,661 -1.04%
NOSH 608,132 608,132 608,132 553,296 553,296 553,296 553,296 1.58%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 9.31% 1.19% 0.86% 0.72% 2.04% 0.49% -3.73% -
ROE 20.16% 2.39% 1.75% 1.58% 5.71% 1.26% -11.00% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 165.86 161.54 175.84 204.97 225.18 241.56 242.81 -6.14%
EPS 14.11 1.82 1.36 1.25 4.62 0.96 -9.02 -
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.76 0.73 0.79 0.81 0.76 0.82 -2.60%
Adjusted Per Share Value based on latest NOSH - 553,296
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 164.51 160.23 174.42 184.83 203.05 217.27 218.95 -4.64%
EPS 14.00 1.80 1.27 1.13 4.17 0.86 -8.13 -
DPS 19.84 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6943 0.7538 0.7241 0.7124 0.7304 0.6836 0.7394 -1.04%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.305 0.315 0.34 0.345 0.86 0.90 1.04 -
P/RPS 0.18 0.19 0.19 0.17 0.38 0.42 0.43 -13.49%
P/EPS 2.16 17.33 26.66 27.57 18.60 92.45 -11.53 -
EY 46.27 5.77 3.75 3.63 5.38 1.08 -8.67 -
DY 65.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.47 0.44 1.06 1.18 1.27 -16.18%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 24/02/21 27/02/20 21/02/19 28/02/18 28/02/17 29/02/16 -
Price 0.285 0.355 0.465 0.40 0.78 0.94 0.95 -
P/RPS 0.17 0.22 0.26 0.20 0.35 0.44 0.39 -12.91%
P/EPS 2.02 19.53 36.46 31.97 16.87 96.56 -10.53 -
EY 49.52 5.12 2.74 3.13 5.93 1.04 -9.50 -
DY 70.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.64 0.51 0.96 1.24 1.16 -15.90%

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