[PELIKAN] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
20-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 83.5%
YoY- 5.44%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 505,076 492,050 343,216 407,465 336,824 195,113 201,505 16.54%
PBT 16,753 27,782 34,177 51,834 46,377 39,914 34,003 -11.12%
Tax -6,356 -5,815 -3,832 -2,585 -1,140 -2,325 1,815 -
NP 10,397 21,967 30,345 49,249 45,237 37,589 35,818 -18.62%
-
NP to SH 12,812 24,691 26,813 44,160 41,883 33,727 30,177 -13.30%
-
Tax Rate 37.94% 20.93% 11.21% 4.99% 2.46% 5.83% -5.34% -
Total Cost 494,679 470,083 312,871 358,216 291,587 157,524 165,687 19.98%
-
Net Worth 507,722 857,176 566,806 538,254 480,939 472,261 142,210 23.61%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - 8,244 12,537 10,665 -
Div Payout % - - - - 19.69% 37.17% 35.34% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 507,722 857,176 566,806 538,254 480,939 472,261 142,210 23.61%
NOSH 507,722 539,104 339,405 289,384 274,822 208,965 142,210 23.61%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 2.06% 4.46% 8.84% 12.09% 13.43% 19.27% 17.78% -
ROE 2.52% 2.88% 4.73% 8.20% 8.71% 7.14% 21.22% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 99.48 91.27 101.12 140.80 122.56 93.37 141.70 -5.72%
EPS 2.53 4.58 7.90 15.26 15.24 16.14 14.53 -25.26%
DPS 0.00 0.00 0.00 0.00 3.00 6.00 7.50 -
NAPS 1.00 1.59 1.67 1.86 1.75 2.26 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 289,384
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 83.05 80.91 56.44 67.00 55.39 32.08 33.14 16.53%
EPS 2.11 4.06 4.41 7.26 6.89 5.55 4.96 -13.27%
DPS 0.00 0.00 0.00 0.00 1.36 2.06 1.75 -
NAPS 0.8349 1.4095 0.932 0.8851 0.7908 0.7766 0.2338 23.62%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.99 1.08 1.16 2.30 4.90 3.14 1.70 -
P/RPS 1.00 1.18 1.15 1.63 4.00 3.36 1.20 -2.99%
P/EPS 39.23 23.58 14.68 15.07 32.15 19.45 8.01 30.30%
EY 2.55 4.24 6.81 6.63 3.11 5.14 12.48 -23.24%
DY 0.00 0.00 0.00 0.00 0.61 1.91 4.41 -
P/NAPS 0.99 0.68 0.69 1.24 2.80 1.39 1.70 -8.61%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 25/08/10 19/08/09 20/08/08 08/08/07 29/08/06 05/08/05 -
Price 0.83 1.11 1.47 2.35 4.65 3.00 2.24 -
P/RPS 0.83 1.22 1.45 1.67 3.79 3.21 1.58 -10.16%
P/EPS 32.89 24.24 18.61 15.40 30.51 18.59 10.56 20.83%
EY 3.04 4.13 5.37 6.49 3.28 5.38 9.47 -17.24%
DY 0.00 0.00 0.00 0.00 0.65 2.00 3.35 -
P/NAPS 0.83 0.70 0.88 1.26 2.66 1.33 2.24 -15.24%

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