[PELIKAN] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 7.77%
YoY- 1295.73%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,087,502 998,431 969,573 1,050,343 1,098,236 1,237,320 1,325,685 -3.24%
PBT 91,818 144,156 11,711 7,952 29,639 40,771 19,377 29.58%
Tax -21,787 -46,680 -2,160 -9,261 -22,671 -13,997 -15,118 6.27%
NP 70,031 97,476 9,551 -1,309 6,968 26,774 4,259 59.43%
-
NP to SH 68,131 91,741 6,573 -2,541 6,023 27,086 2,639 71.87%
-
Tax Rate 23.73% 32.38% 18.44% 116.46% 76.49% 34.33% 78.02% -
Total Cost 1,017,471 900,955 960,022 1,051,652 1,091,268 1,210,546 1,321,426 -4.26%
-
Net Worth 530,820 422,243 440,339 416,211 422,243 444,178 427,727 3.66%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - 120,641 - - - - - -
Div Payout % - 131.50% - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 530,820 422,243 440,339 416,211 422,243 444,178 427,727 3.66%
NOSH 608,132 608,132 608,132 608,132 553,296 553,296 553,296 1.58%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 6.44% 9.76% 0.99% -0.12% 0.63% 2.16% 0.32% -
ROE 12.84% 21.73% 1.49% -0.61% 1.43% 6.10% 0.62% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 180.29 165.52 160.74 174.13 200.27 225.64 241.75 -4.76%
EPS 11.29 15.21 1.09 -0.42 1.10 4.94 0.48 69.22%
DPS 0.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.70 0.73 0.69 0.77 0.81 0.78 2.02%
Adjusted Per Share Value based on latest NOSH - 608,132
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 178.83 164.18 159.43 172.72 180.59 203.46 217.99 -3.24%
EPS 11.20 15.09 1.08 -0.42 0.99 4.45 0.43 72.12%
DPS 0.00 19.84 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8729 0.6943 0.7241 0.6844 0.6943 0.7304 0.7033 3.66%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.74 0.255 0.305 0.29 0.355 0.74 0.855 -
P/RPS 0.41 0.15 0.19 0.17 0.18 0.33 0.35 2.67%
P/EPS 6.55 1.68 27.99 -68.84 32.32 14.98 177.66 -42.29%
EY 15.26 59.64 3.57 -1.45 3.09 6.67 0.56 73.42%
DY 0.00 78.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.36 0.42 0.42 0.46 0.91 1.10 -4.39%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 23/05/23 23/05/22 24/05/21 28/05/20 23/05/19 24/05/18 24/05/17 -
Price 0.795 0.25 0.305 0.335 0.295 0.65 0.95 -
P/RPS 0.44 0.15 0.19 0.19 0.15 0.29 0.39 2.02%
P/EPS 7.04 1.64 27.99 -79.53 26.86 13.16 197.40 -42.61%
EY 14.21 60.84 3.57 -1.26 3.72 7.60 0.51 74.07%
DY 0.00 80.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.36 0.42 0.49 0.38 0.80 1.22 -4.94%

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