KLCI Stock - PELIKAN / 5231 - 2011 Quarter 2

Company Info

Market Capital (Capital Size)	425,620,730 (Small)
Par Value	RM 1.00

My Analysis

Forecast P/E now	(0.83-0.02)/0.066 = 12.27 (High)
Target Price	0.66+0.02 = 0.68 (PE 10.0, EPS 0.066, DPS 0.02)
Decision	Not interested unless stock price got strong uptrend signal
Comment	Revenue increased 9.6% and also higher than preceding year corresponding quarter 2.6%, eps increased 113.4% and was second consecutive quarter increasing but still lower than preceding year corresponding quarter 33.8%, not enough cash for operating expenses and cash from borrowings also not enough to cover all expenses hence spent 3.9% of Group cash to cover, slightly weaker liquidity ratio at low level now, higher gearing ratio at high level now, all accounting ratio are good, going to benefit from strengthening of USD or EUR against MYR, higher inventory and receivables can indicate sales increase
First Support Price	0.8
Second Support Price	0.76
Risk Rating	MODERATE

Research House

HwangDBS Target Price	1.2 (2011-02-10)
ECM Target Price	1 (2011-08-25)

Accounting Ratio

Return on Equity	3.31%
Dividend Yield	2.41%
Profit Margin	3.83%
Tax Rate	32.89%
Asset Turnover	0.9495
Net Asset Value Per Share	1.78
Net Tangible Asset per share	1.56
Price/Net Tangible Asset Per Share	0.54
Cash Per Share	0.25
Liquidity Current Ratio	1.3925
Liquidity Quick Ratio	0.7451
Liquidity Cash Ratio	0.1692
Gearing Debt to Equity Ratio	1.2932
Gearing Debt to Asset Ratio	0.5568
Working capital per thousand Ringgit sale	14.9%
Days to sell the inventory	91
Days to collect the receivables	79
Days to pay the payables	78

My notes based on 2011 quarter 2 report (number in '000):-
- Higher input costs of raw materials which takes time to be passed to customers, additional operational restructuring expenses and weakening of the Group’s major trade currencies such as Euro and United States Dollar (“USD”) against Ringgit Malaysia (“RM”) causing slight decrease in margin

- Higher revenue mainly due to stronger sales from the “back to school” season in the European markets

- Estimate next 4Q eps after 2011 Q2 result announced = 0.06*1.1 = 0.066, estimate PE on current price 0.83 = 12.27(DPS 0.02)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.075*0.8 = 0.06, estimate highest/lowest PE = 17.17/13.5 (DPS 0.02)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.09*0.9 = 0.081, estimate highest/lowest PE = 14.32/12.1 (DPS 0.02)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.09, estimate highest/lowest PE = 15.56/12.67 (DPS 0.02)

PELIKAN latest news (English)

PELIKAN latest news (Chinese)