Highlights

[PERDANA] QoQ Annualized Quarter Result on 2013-09-30 [#3]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 19-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     9.30%    YoY -     227.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 351,688 349,080 274,648 262,145 256,870 227,116 259,540 22.52%
  QoQ % 0.75% 27.10% 4.77% 2.05% 13.10% -12.49% -
  Horiz. % 135.50% 134.50% 105.82% 101.00% 98.97% 87.51% 100.00%
PBT 93,012 89,452 65,389 59,016 56,952 52,680 -2,281 -
  QoQ % 3.98% 36.80% 10.80% 3.62% 8.11% 2,409.51% -
  Horiz. % -4,077.69% -3,921.61% -2,866.68% -2,587.29% -2,496.80% -2,309.51% 100.00%
Tax -958 -1,392 -3,411 -4,768 -7,324 -7,632 -1,154 -11.70%
  QoQ % 31.18% 59.19% 28.46% 34.90% 4.04% -561.35% -
  Horiz. % 83.02% 120.62% 295.58% 413.17% 634.66% 661.35% 100.00%
NP 92,054 88,060 61,978 54,248 49,628 45,048 -3,435 -
  QoQ % 4.54% 42.08% 14.25% 9.31% 10.17% 1,411.44% -
  Horiz. % -2,679.88% -2,563.61% -1,804.31% -1,579.27% -1,444.77% -1,311.44% 100.00%
NP to SH 92,056 88,064 61,660 53,032 48,520 44,376 -3,669 -
  QoQ % 4.53% 42.82% 16.27% 9.30% 9.34% 1,309.48% -
  Horiz. % -2,509.02% -2,400.22% -1,680.57% -1,445.41% -1,322.43% -1,209.48% 100.00%
Tax Rate 1.03 % 1.56 % 5.22 % 8.08 % 12.86 % 14.49 % - % -
  QoQ % -33.97% -70.11% -35.40% -37.17% -11.25% 0.00% -
  Horiz. % 7.11% 10.77% 36.02% 55.76% 88.75% 100.00% -
Total Cost 259,634 261,020 212,670 207,897 207,242 182,068 262,975 -0.85%
  QoQ % -0.53% 22.73% 2.30% 0.32% 13.83% -30.77% -
  Horiz. % 98.73% 99.26% 80.87% 79.06% 78.81% 69.23% 100.00%
Net Worth 602,922 577,828 548,880 520,969 504,168 470,504 460,978 19.66%
  QoQ % 4.34% 5.27% 5.36% 3.33% 7.15% 2.07% -
  Horiz. % 130.79% 125.35% 119.07% 113.01% 109.37% 102.07% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 602,922 577,828 548,880 520,969 504,168 470,504 460,978 19.66%
  QoQ % 4.34% 5.27% 5.36% 3.33% 7.15% 2.07% -
  Horiz. % 130.79% 125.35% 119.07% 113.01% 109.37% 102.07% 100.00%
NOSH 735,271 731,428 712,832 500,931 499,176 495,267 495,675 30.16%
  QoQ % 0.53% 2.61% 42.30% 0.35% 0.79% -0.08% -
  Horiz. % 148.34% 147.56% 143.81% 101.06% 100.71% 99.92% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 26.17 % 25.23 % 22.57 % 20.69 % 19.32 % 19.83 % -1.32 % -
  QoQ % 3.73% 11.79% 9.09% 7.09% -2.57% 1,602.27% -
  Horiz. % -1,982.58% -1,911.36% -1,709.85% -1,567.42% -1,463.64% -1,502.27% 100.00%
ROE 15.27 % 15.24 % 11.23 % 10.18 % 9.62 % 9.43 % -0.80 % -
  QoQ % 0.20% 35.71% 10.31% 5.82% 2.01% 1,278.75% -
  Horiz. % -1,908.75% -1,905.00% -1,403.75% -1,272.50% -1,202.50% -1,178.75% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 47.83 47.73 38.53 52.33 51.46 45.86 52.36 -5.87%
  QoQ % 0.21% 23.88% -26.37% 1.69% 12.21% -12.41% -
  Horiz. % 91.35% 91.16% 73.59% 99.94% 98.28% 87.59% 100.00%
EPS 12.52 12.04 8.65 10.59 9.72 8.96 -0.74 -
  QoQ % 3.99% 39.19% -18.32% 8.95% 8.48% 1,310.81% -
  Horiz. % -1,691.89% -1,627.03% -1,168.92% -1,431.08% -1,313.51% -1,210.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8200 0.7900 0.7700 1.0400 1.0100 0.9500 0.9300 -8.07%
  QoQ % 3.80% 2.60% -25.96% 2.97% 6.32% 2.15% -
  Horiz. % 88.17% 84.95% 82.80% 111.83% 108.60% 102.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,214,808
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.88 15.76 12.40 11.84 11.60 10.25 11.72 22.52%
  QoQ % 0.76% 27.10% 4.73% 2.07% 13.17% -12.54% -
  Horiz. % 135.49% 134.47% 105.80% 101.02% 98.98% 87.46% 100.00%
EPS 4.16 3.98 2.78 2.39 2.19 2.00 -0.17 -
  QoQ % 4.52% 43.17% 16.32% 9.13% 9.50% 1,276.47% -
  Horiz. % -2,447.06% -2,341.18% -1,635.29% -1,405.88% -1,288.24% -1,176.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2722 0.2609 0.2478 0.2352 0.2276 0.2124 0.2081 19.66%
  QoQ % 4.33% 5.29% 5.36% 3.34% 7.16% 2.07% -
  Horiz. % 130.80% 125.37% 119.08% 113.02% 109.37% 102.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.8300 1.9100 1.5900 1.8500 1.9100 1.3000 1.0800 -
P/RPS 3.83 4.00 4.13 3.54 3.71 2.83 2.06 51.37%
  QoQ % -4.25% -3.15% 16.67% -4.58% 31.10% 37.38% -
  Horiz. % 185.92% 194.17% 200.49% 171.84% 180.10% 137.38% 100.00%
P/EPS 14.62 15.86 18.38 17.47 19.65 14.51 -145.91 -
  QoQ % -7.82% -13.71% 5.21% -11.09% 35.42% 109.94% -
  Horiz. % -10.02% -10.87% -12.60% -11.97% -13.47% -9.94% 100.00%
EY 6.84 6.30 5.44 5.72 5.09 6.89 -0.69 -
  QoQ % 8.57% 15.81% -4.90% 12.38% -26.12% 1,098.55% -
  Horiz. % -991.30% -913.04% -788.41% -828.99% -737.68% -998.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.23 2.42 2.06 1.78 1.89 1.37 1.16 54.79%
  QoQ % -7.85% 17.48% 15.73% -5.82% 37.96% 18.10% -
  Horiz. % 192.24% 208.62% 177.59% 153.45% 162.93% 118.10% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 22/05/14 25/02/14 19/11/13 20/08/13 20/05/13 25/02/13 -
Price 1.8300 1.8200 1.9500 2.0000 1.8300 1.8100 1.1500 -
P/RPS 3.83 3.81 5.06 3.82 3.56 3.95 2.20 44.86%
  QoQ % 0.52% -24.70% 32.46% 7.30% -9.87% 79.55% -
  Horiz. % 174.09% 173.18% 230.00% 173.64% 161.82% 179.55% 100.00%
P/EPS 14.62 15.12 22.54 18.89 18.83 20.20 -155.36 -
  QoQ % -3.31% -32.92% 19.32% 0.32% -6.78% 113.00% -
  Horiz. % -9.41% -9.73% -14.51% -12.16% -12.12% -13.00% 100.00%
EY 6.84 6.62 4.44 5.29 5.31 4.95 -0.64 -
  QoQ % 3.32% 49.10% -16.07% -0.38% 7.27% 873.44% -
  Horiz. % -1,068.75% -1,034.38% -693.75% -826.56% -829.69% -773.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.23 2.30 2.53 1.92 1.81 1.91 1.24 48.04%
  QoQ % -3.04% -9.09% 31.77% 6.08% -5.24% 54.03% -
  Horiz. % 179.84% 185.48% 204.03% 154.84% 145.97% 154.03% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS