[PELIKAN] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 183.49%
YoY- 472.46%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 7,914 228,593 197,711 197,162 223,266 222,802 254,320 -43.90%
PBT -33,419 15,418 96,550 -20,699 -17,286 -7,027 -15,648 13.47%
Tax -71,435 -7,776 -33,386 4,086 -248 -6,116 14,339 -
NP -104,854 7,642 63,164 -16,613 -17,534 -13,143 -1,309 107.55%
-
NP to SH -98,881 7,957 59,065 -15,858 -17,418 -13,993 -30 285.53%
-
Tax Rate - 50.43% 34.58% - - - - -
Total Cost 112,768 220,951 134,547 213,775 240,800 235,945 255,629 -12.74%
-
Net Worth 536,852 512,724 422,243 458,435 440,339 433,210 444,178 3.20%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - 120,641 - - - - -
Div Payout % - - 204.25% - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 536,852 512,724 422,243 458,435 440,339 433,210 444,178 3.20%
NOSH 608,132 608,132 608,132 608,132 608,132 553,296 553,296 1.58%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -1,324.92% 3.34% 31.95% -8.43% -7.85% -5.90% -0.51% -
ROE -18.42% 1.55% 13.99% -3.46% -3.96% -3.23% -0.01% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.31 37.90 32.78 32.69 37.01 40.63 46.38 -44.79%
EPS -16.39 1.32 9.79 -2.63 -2.89 -2.55 -0.01 243.17%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.85 0.70 0.76 0.73 0.79 0.81 1.58%
Adjusted Per Share Value based on latest NOSH - 608,132
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.30 37.59 32.51 32.42 36.71 36.64 41.82 -43.91%
EPS -16.26 1.31 9.71 -2.61 -2.86 -2.30 0.00 -
DPS 0.00 0.00 19.84 0.00 0.00 0.00 0.00 -
NAPS 0.8828 0.8431 0.6943 0.7538 0.7241 0.7124 0.7304 3.20%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.28 0.375 0.305 0.315 0.34 0.345 0.86 -
P/RPS 21.34 0.99 0.93 0.96 0.92 0.85 1.85 50.28%
P/EPS -1.71 28.43 3.11 -11.98 -11.77 -13.52 -15,719.88 -78.13%
EY -58.55 3.52 32.10 -8.35 -8.49 -7.40 -0.01 324.26%
DY 0.00 0.00 65.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.44 0.44 0.41 0.47 0.44 1.06 -18.52%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 22/02/23 25/02/22 24/02/21 27/02/20 21/02/19 28/02/18 -
Price 0.255 0.58 0.285 0.355 0.465 0.40 0.78 -
P/RPS 19.44 1.53 0.87 1.09 1.26 0.98 1.68 50.36%
P/EPS -1.56 43.97 2.91 -13.50 -16.10 -15.68 -14,257.57 -78.11%
EY -64.28 2.27 34.36 -7.41 -6.21 -6.38 -0.01 330.91%
DY 0.00 0.00 70.18 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.68 0.41 0.47 0.64 0.51 0.96 -18.07%

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