Highlights

[PERDANA] QoQ Annualized Quarter Result on 2014-06-30 [#2]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 19-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     4.53%    YoY -     89.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 278,032 347,217 359,557 351,688 349,080 274,648 262,145 4.00%
  QoQ % -19.93% -3.43% 2.24% 0.75% 27.10% 4.77% -
  Horiz. % 106.06% 132.45% 137.16% 134.16% 133.16% 104.77% 100.00%
PBT 38,328 92,435 98,965 93,012 89,452 65,389 59,016 -25.02%
  QoQ % -58.54% -6.60% 6.40% 3.98% 36.80% 10.80% -
  Horiz. % 64.95% 156.63% 167.69% 157.60% 151.57% 110.80% 100.00%
Tax -1,988 -1,469 -1,580 -958 -1,392 -3,411 -4,768 -44.22%
  QoQ % -35.33% 7.03% -64.93% 31.18% 59.19% 28.46% -
  Horiz. % 41.69% 30.81% 33.14% 20.09% 29.19% 71.54% 100.00%
NP 36,340 90,966 97,385 92,054 88,060 61,978 54,248 -23.46%
  QoQ % -60.05% -6.59% 5.79% 4.54% 42.08% 14.25% -
  Horiz. % 66.99% 167.69% 179.52% 169.69% 162.33% 114.25% 100.00%
NP to SH 34,548 90,968 97,388 92,056 88,064 61,660 53,032 -24.87%
  QoQ % -62.02% -6.59% 5.79% 4.53% 42.82% 16.27% -
  Horiz. % 65.15% 171.53% 183.64% 173.59% 166.06% 116.27% 100.00%
Tax Rate 5.19 % 1.59 % 1.60 % 1.03 % 1.56 % 5.22 % 8.08 % -25.57%
  QoQ % 226.42% -0.62% 55.34% -33.97% -70.11% -35.40% -
  Horiz. % 64.23% 19.68% 19.80% 12.75% 19.31% 64.60% 100.00%
Total Cost 241,692 256,251 262,172 259,634 261,020 212,670 207,897 10.57%
  QoQ % -5.68% -2.26% 0.98% -0.53% 22.73% 2.30% -
  Horiz. % 116.26% 123.26% 126.11% 124.89% 125.55% 102.30% 100.00%
Net Worth 693,912 685,227 640,581 602,922 577,828 548,880 520,969 21.08%
  QoQ % 1.27% 6.97% 6.25% 4.34% 5.27% 5.36% -
  Horiz. % 133.20% 131.53% 122.96% 115.73% 110.91% 105.36% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 19,634 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 20.16 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 693,912 685,227 640,581 602,922 577,828 548,880 520,969 21.08%
  QoQ % 1.27% 6.97% 6.25% 4.34% 5.27% 5.36% -
  Horiz. % 133.20% 131.53% 122.96% 115.73% 110.91% 105.36% 100.00%
NOSH 738,205 736,803 736,300 735,271 731,428 712,832 500,931 29.53%
  QoQ % 0.19% 0.07% 0.14% 0.53% 2.61% 42.30% -
  Horiz. % 147.37% 147.09% 146.99% 146.78% 146.01% 142.30% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 13.07 % 26.20 % 27.08 % 26.17 % 25.23 % 22.57 % 20.69 % -26.40%
  QoQ % -50.11% -3.25% 3.48% 3.73% 11.79% 9.09% -
  Horiz. % 63.17% 126.63% 130.88% 126.49% 121.94% 109.09% 100.00%
ROE 4.98 % 13.28 % 15.20 % 15.27 % 15.24 % 11.23 % 10.18 % -37.94%
  QoQ % -62.50% -12.63% -0.46% 0.20% 35.71% 10.31% -
  Horiz. % 48.92% 130.45% 149.31% 150.00% 149.71% 110.31% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 37.66 47.12 48.83 47.83 47.73 38.53 52.33 -19.71%
  QoQ % -20.08% -3.50% 2.09% 0.21% 23.88% -26.37% -
  Horiz. % 71.97% 90.04% 93.31% 91.40% 91.21% 73.63% 100.00%
EPS 4.68 11.95 13.23 12.52 12.04 8.65 10.59 -42.01%
  QoQ % -60.84% -9.67% 5.67% 3.99% 39.19% -18.32% -
  Horiz. % 44.19% 112.84% 124.93% 118.22% 113.69% 81.68% 100.00%
DPS 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.9400 0.9300 0.8700 0.8200 0.7900 0.7700 1.0400 -6.52%
  QoQ % 1.08% 6.90% 6.10% 3.80% 2.60% -25.96% -
  Horiz. % 90.38% 89.42% 83.65% 78.85% 75.96% 74.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 825,624
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 33.68 42.06 43.55 42.60 42.28 33.27 31.75 4.02%
  QoQ % -19.92% -3.42% 2.23% 0.76% 27.08% 4.79% -
  Horiz. % 106.08% 132.47% 137.17% 134.17% 133.17% 104.79% 100.00%
EPS 4.18 11.02 11.80 11.15 10.67 7.47 6.42 -24.90%
  QoQ % -62.07% -6.61% 5.83% 4.50% 42.84% 16.36% -
  Horiz. % 65.11% 171.65% 183.80% 173.68% 166.20% 116.36% 100.00%
DPS 0.00 0.00 2.38 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.8405 0.8300 0.7759 0.7303 0.6999 0.6648 0.6310 21.08%
  QoQ % 1.27% 6.97% 6.24% 4.34% 5.28% 5.36% -
  Horiz. % 133.20% 131.54% 122.96% 115.74% 110.92% 105.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.2400 1.1100 1.8100 1.8300 1.9100 1.5900 1.8500 -
P/RPS 3.29 2.36 3.71 3.83 4.00 4.13 3.54 -4.77%
  QoQ % 39.41% -36.39% -3.13% -4.25% -3.15% 16.67% -
  Horiz. % 92.94% 66.67% 104.80% 108.19% 112.99% 116.67% 100.00%
P/EPS 26.50 8.99 13.68 14.62 15.86 18.38 17.47 32.05%
  QoQ % 194.77% -34.28% -6.43% -7.82% -13.71% 5.21% -
  Horiz. % 151.69% 51.46% 78.31% 83.69% 90.78% 105.21% 100.00%
EY 3.77 11.12 7.31 6.84 6.30 5.44 5.72 -24.28%
  QoQ % -66.10% 52.12% 6.87% 8.57% 15.81% -4.90% -
  Horiz. % 65.91% 194.41% 127.80% 119.58% 110.14% 95.10% 100.00%
DY 0.00 0.00 1.47 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.32 1.19 2.08 2.23 2.42 2.06 1.78 -18.09%
  QoQ % 10.92% -42.79% -6.73% -7.85% 17.48% 15.73% -
  Horiz. % 74.16% 66.85% 116.85% 125.28% 135.96% 115.73% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 23/02/15 25/11/14 19/08/14 22/05/14 25/02/14 19/11/13 -
Price 1.5200 1.1900 1.3100 1.8300 1.8200 1.9500 2.0000 -
P/RPS 4.04 2.53 2.68 3.83 3.81 5.06 3.82 3.81%
  QoQ % 59.68% -5.60% -30.03% 0.52% -24.70% 32.46% -
  Horiz. % 105.76% 66.23% 70.16% 100.26% 99.74% 132.46% 100.00%
P/EPS 32.48 9.64 9.90 14.62 15.12 22.54 18.89 43.57%
  QoQ % 236.93% -2.63% -32.28% -3.31% -32.92% 19.32% -
  Horiz. % 171.94% 51.03% 52.41% 77.40% 80.04% 119.32% 100.00%
EY 3.08 10.38 10.10 6.84 6.62 4.44 5.29 -30.30%
  QoQ % -70.33% 2.77% 47.66% 3.32% 49.10% -16.07% -
  Horiz. % 58.22% 196.22% 190.93% 129.30% 125.14% 83.93% 100.00%
DY 0.00 0.00 2.04 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.62 1.28 1.51 2.23 2.30 2.53 1.92 -10.72%
  QoQ % 26.56% -15.23% -32.29% -3.04% -9.09% 31.77% -
  Horiz. % 84.38% 66.67% 78.65% 116.15% 119.79% 131.77% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers