[PELIKAN] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 253.75%
YoY- 96.03%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 358,422 387,882 342,121 384,277 383,915 427,720 505,076 -5.55%
PBT 33,335 29,612 20,716 20,452 10,133 -224 16,753 12.13%
Tax -16,744 -9,442 -41,057 -3,817 -3,054 -6,262 -6,356 17.50%
NP 16,591 20,170 -20,341 16,635 7,079 -6,486 10,397 8.09%
-
NP to SH 16,852 19,369 -22,062 17,217 8,783 -2,795 12,812 4.66%
-
Tax Rate 50.23% 31.89% 198.19% 18.66% 30.14% - 37.94% -
Total Cost 341,831 367,712 362,462 367,642 376,836 434,206 494,679 -5.96%
-
Net Worth 438,694 471,879 400,308 538,348 531,065 680,555 507,722 -2.40%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 438,694 471,879 400,308 538,348 531,065 680,555 507,722 -2.40%
NOSH 553,296 553,296 553,296 507,876 510,639 500,408 507,722 1.44%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.63% 5.20% -5.95% 4.33% 1.84% -1.52% 2.06% -
ROE 3.84% 4.10% -5.51% 3.20% 1.65% -0.41% 2.52% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 65.36 70.69 62.39 75.66 75.18 85.47 99.48 -6.75%
EPS 3.07 3.53 -4.02 3.39 1.72 -0.56 2.53 3.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.86 0.73 1.06 1.04 1.36 1.00 -3.64%
Adjusted Per Share Value based on latest NOSH - 507,876
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 58.94 63.78 56.26 63.19 63.13 70.33 83.05 -5.55%
EPS 2.77 3.18 -3.63 2.83 1.44 -0.46 2.11 4.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7214 0.7759 0.6583 0.8852 0.8733 1.1191 0.8349 -2.40%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.905 0.76 1.11 1.52 0.455 0.77 0.99 -
P/RPS 1.38 1.15 1.78 2.01 0.61 0.90 1.00 5.50%
P/EPS 29.45 21.53 -27.59 44.84 26.45 -137.86 39.23 -4.66%
EY 3.40 4.64 -3.62 2.23 3.78 -0.73 2.55 4.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.88 1.52 1.43 0.44 0.57 0.99 2.22%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 26/08/16 28/08/15 27/08/14 28/08/13 28/08/12 24/08/11 -
Price 0.84 0.745 0.82 1.30 0.35 0.79 0.83 -
P/RPS 1.29 1.13 1.31 1.72 0.47 0.92 0.83 7.61%
P/EPS 27.33 21.10 -20.38 38.35 20.35 -141.44 32.89 -3.03%
EY 3.66 4.74 -4.91 2.61 4.91 -0.71 3.04 3.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.87 1.12 1.23 0.34 0.58 0.83 3.99%

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