[PELIKAN] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 16.09%
YoY- 38.35%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 16,111 326,397 313,021 314,589 303,310 321,021 381,187 -40.96%
PBT 1,388 40,511 30,219 21,210 9,765 6,029 17,236 -34.27%
Tax 21,593 -5,447 -7,431 -4,339 -3,240 -4,278 -8,395 -
NP 22,981 35,064 22,788 16,871 6,525 1,751 8,841 17.25%
-
NP to SH 20,822 32,542 20,835 15,060 4,890 1,690 7,525 18.47%
-
Tax Rate -1,555.69% 13.45% 24.59% 20.46% 33.18% 70.96% 48.71% -
Total Cost -6,870 291,333 290,233 297,718 296,785 319,270 372,346 -
-
Net Worth 597,172 476,531 482,564 452,403 450,100 466,112 449,661 4.83%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 597,172 476,531 482,564 452,403 450,100 466,112 449,661 4.83%
NOSH 608,132 608,132 608,132 608,132 608,132 553,296 553,296 1.58%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 142.64% 10.74% 7.28% 5.36% 2.15% 0.55% 2.32% -
ROE 3.49% 6.83% 4.32% 3.33% 1.09% 0.36% 1.67% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 2.67 54.11 51.89 52.15 51.21 58.54 69.51 -41.89%
EPS 3.45 5.39 3.45 2.50 0.83 0.31 1.37 16.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.79 0.80 0.75 0.76 0.85 0.82 3.18%
Adjusted Per Share Value based on latest NOSH - 608,132
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 2.65 53.67 51.47 51.73 49.88 52.79 62.68 -40.96%
EPS 3.42 5.35 3.43 2.48 0.80 0.28 1.24 18.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.982 0.7836 0.7935 0.7439 0.7401 0.7665 0.7394 4.84%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.925 0.27 0.43 0.28 0.345 0.49 0.85 -
P/RPS 34.63 0.50 0.83 0.54 0.67 0.84 1.22 74.61%
P/EPS 26.80 5.00 12.45 11.21 41.78 158.99 61.94 -13.02%
EY 3.73 19.98 8.03 8.92 2.39 0.63 1.61 15.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.34 0.54 0.37 0.45 0.58 1.04 -1.84%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 23/11/22 25/11/21 26/11/20 22/11/19 15/11/18 23/11/17 -
Price 0.86 0.385 0.52 0.29 0.315 0.43 0.85 -
P/RPS 32.20 0.71 1.00 0.56 0.62 0.73 1.22 72.50%
P/EPS 24.91 7.14 15.05 11.62 38.15 139.53 61.94 -14.07%
EY 4.01 14.01 6.64 8.61 2.62 0.72 1.61 16.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.49 0.65 0.39 0.41 0.51 1.04 -2.92%

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