[PELIKAN] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -30.8%
YoY- 12.14%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,051,219 1,000,468 974,441 1,060,698 1,123,994 1,283,031 1,321,301 -3.73%
PBT 79,127 138,227 14,815 20,418 29,307 38,890 23,976 22.00%
Tax -19,875 -45,127 -3,240 -11,312 -21,248 -13,689 -17,540 2.10%
NP 59,252 93,100 11,575 9,106 8,059 25,201 6,436 44.74%
-
NP to SH 57,376 85,123 10,964 7,694 6,861 25,356 5,251 48.93%
-
Tax Rate 25.12% 32.65% 21.87% 55.40% 72.50% 35.20% 73.16% -
Total Cost 991,967 907,368 962,866 1,051,592 1,115,935 1,257,830 1,314,865 -4.58%
-
Net Worth 512,724 422,243 458,435 440,339 433,210 444,178 416,759 3.51%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - 120,641 - - - - - -
Div Payout % - 141.73% - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 512,724 422,243 458,435 440,339 433,210 444,178 416,759 3.51%
NOSH 608,132 608,132 608,132 608,132 553,296 553,296 553,296 1.58%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 5.64% 9.31% 1.19% 0.86% 0.72% 1.96% 0.49% -
ROE 11.19% 20.16% 2.39% 1.75% 1.58% 5.71% 1.26% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 174.27 165.86 161.54 175.84 204.97 233.97 240.95 -5.25%
EPS 9.51 14.11 1.82 1.28 1.25 4.62 0.96 46.52%
DPS 0.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.70 0.76 0.73 0.79 0.81 0.76 1.88%
Adjusted Per Share Value based on latest NOSH - 608,132
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 172.86 164.51 160.23 174.42 184.83 210.98 217.27 -3.73%
EPS 9.43 14.00 1.80 1.27 1.13 4.17 0.86 49.02%
DPS 0.00 19.84 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8431 0.6943 0.7538 0.7241 0.7124 0.7304 0.6853 3.51%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.375 0.305 0.315 0.34 0.345 0.86 0.90 -
P/RPS 0.22 0.18 0.19 0.19 0.17 0.37 0.37 -8.29%
P/EPS 3.94 2.16 17.33 26.66 27.57 18.60 93.99 -41.04%
EY 25.36 46.27 5.77 3.75 3.63 5.38 1.06 69.70%
DY 0.00 65.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.41 0.47 0.44 1.06 1.18 -15.15%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 25/02/22 24/02/21 27/02/20 21/02/19 28/02/18 28/02/17 -
Price 0.58 0.285 0.355 0.465 0.40 0.78 0.94 -
P/RPS 0.33 0.17 0.22 0.26 0.20 0.33 0.39 -2.74%
P/EPS 6.10 2.02 19.53 36.46 31.97 16.87 98.17 -37.05%
EY 16.40 49.52 5.12 2.74 3.13 5.93 1.02 58.83%
DY 0.00 70.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.41 0.47 0.64 0.51 0.96 1.24 -9.52%

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