Highlights

[PERDANA] QoQ Annualized Quarter Result on 2013-12-31 [#4]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     16.27%    YoY -     1,780.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 359,557 351,688 349,080 274,648 262,145 256,870 227,116 35.80%
  QoQ % 2.24% 0.75% 27.10% 4.77% 2.05% 13.10% -
  Horiz. % 158.31% 154.85% 153.70% 120.93% 115.42% 113.10% 100.00%
PBT 98,965 93,012 89,452 65,389 59,016 56,952 52,680 52.19%
  QoQ % 6.40% 3.98% 36.80% 10.80% 3.62% 8.11% -
  Horiz. % 187.86% 176.56% 169.80% 124.12% 112.03% 108.11% 100.00%
Tax -1,580 -958 -1,392 -3,411 -4,768 -7,324 -7,632 -64.97%
  QoQ % -64.93% 31.18% 59.19% 28.46% 34.90% 4.04% -
  Horiz. % 20.70% 12.55% 18.24% 44.69% 62.47% 95.96% 100.00%
NP 97,385 92,054 88,060 61,978 54,248 49,628 45,048 67.11%
  QoQ % 5.79% 4.54% 42.08% 14.25% 9.31% 10.17% -
  Horiz. % 216.18% 204.35% 195.48% 137.58% 120.42% 110.17% 100.00%
NP to SH 97,388 92,056 88,064 61,660 53,032 48,520 44,376 68.80%
  QoQ % 5.79% 4.53% 42.82% 16.27% 9.30% 9.34% -
  Horiz. % 219.46% 207.45% 198.45% 138.95% 119.51% 109.34% 100.00%
Tax Rate 1.60 % 1.03 % 1.56 % 5.22 % 8.08 % 12.86 % 14.49 % -76.95%
  QoQ % 55.34% -33.97% -70.11% -35.40% -37.17% -11.25% -
  Horiz. % 11.04% 7.11% 10.77% 36.02% 55.76% 88.75% 100.00%
Total Cost 262,172 259,634 261,020 212,670 207,897 207,242 182,068 27.49%
  QoQ % 0.98% -0.53% 22.73% 2.30% 0.32% 13.83% -
  Horiz. % 144.00% 142.60% 143.36% 116.81% 114.19% 113.83% 100.00%
Net Worth 640,581 602,922 577,828 548,880 520,969 504,168 470,504 22.82%
  QoQ % 6.25% 4.34% 5.27% 5.36% 3.33% 7.15% -
  Horiz. % 136.15% 128.14% 122.81% 116.66% 110.73% 107.15% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 19,634 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 20.16 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 640,581 602,922 577,828 548,880 520,969 504,168 470,504 22.82%
  QoQ % 6.25% 4.34% 5.27% 5.36% 3.33% 7.15% -
  Horiz. % 136.15% 128.14% 122.81% 116.66% 110.73% 107.15% 100.00%
NOSH 736,300 735,271 731,428 712,832 500,931 499,176 495,267 30.23%
  QoQ % 0.14% 0.53% 2.61% 42.30% 0.35% 0.79% -
  Horiz. % 148.67% 148.46% 147.68% 143.93% 101.14% 100.79% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 27.08 % 26.17 % 25.23 % 22.57 % 20.69 % 19.32 % 19.83 % 23.07%
  QoQ % 3.48% 3.73% 11.79% 9.09% 7.09% -2.57% -
  Horiz. % 136.56% 131.97% 127.23% 113.82% 104.34% 97.43% 100.00%
ROE 15.20 % 15.27 % 15.24 % 11.23 % 10.18 % 9.62 % 9.43 % 37.43%
  QoQ % -0.46% 0.20% 35.71% 10.31% 5.82% 2.01% -
  Horiz. % 161.19% 161.93% 161.61% 119.09% 107.95% 102.01% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 48.83 47.83 47.73 38.53 52.33 51.46 45.86 4.27%
  QoQ % 2.09% 0.21% 23.88% -26.37% 1.69% 12.21% -
  Horiz. % 106.48% 104.30% 104.08% 84.02% 114.11% 112.21% 100.00%
EPS 13.23 12.52 12.04 8.65 10.59 9.72 8.96 29.64%
  QoQ % 5.67% 3.99% 39.19% -18.32% 8.95% 8.48% -
  Horiz. % 147.66% 139.73% 134.38% 96.54% 118.19% 108.48% 100.00%
DPS 2.67 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. % 100.00% - - - - - -
NAPS 0.8700 0.8200 0.7900 0.7700 1.0400 1.0100 0.9500 -5.69%
  QoQ % 6.10% 3.80% 2.60% -25.96% 2.97% 6.32% -
  Horiz. % 91.58% 86.32% 83.16% 81.05% 109.47% 106.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 825,624
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 43.55 42.60 42.28 33.27 31.75 31.11 27.51 35.79%
  QoQ % 2.23% 0.76% 27.08% 4.79% 2.06% 13.09% -
  Horiz. % 158.31% 154.85% 153.69% 120.94% 115.41% 113.09% 100.00%
EPS 11.80 11.15 10.67 7.47 6.42 5.88 5.37 68.94%
  QoQ % 5.83% 4.50% 42.84% 16.36% 9.18% 9.50% -
  Horiz. % 219.74% 207.63% 198.70% 139.11% 119.55% 109.50% 100.00%
DPS 2.38 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. % 100.00% - - - - - -
NAPS 0.7759 0.7303 0.6999 0.6648 0.6310 0.6107 0.5699 22.82%
  QoQ % 6.24% 4.34% 5.28% 5.36% 3.32% 7.16% -
  Horiz. % 136.15% 128.15% 122.81% 116.65% 110.72% 107.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.8100 1.8300 1.9100 1.5900 1.8500 1.9100 1.3000 -
P/RPS 3.71 3.83 4.00 4.13 3.54 3.71 2.83 19.76%
  QoQ % -3.13% -4.25% -3.15% 16.67% -4.58% 31.10% -
  Horiz. % 131.10% 135.34% 141.34% 145.94% 125.09% 131.10% 100.00%
P/EPS 13.68 14.62 15.86 18.38 17.47 19.65 14.51 -3.85%
  QoQ % -6.43% -7.82% -13.71% 5.21% -11.09% 35.42% -
  Horiz. % 94.28% 100.76% 109.30% 126.67% 120.40% 135.42% 100.00%
EY 7.31 6.84 6.30 5.44 5.72 5.09 6.89 4.02%
  QoQ % 6.87% 8.57% 15.81% -4.90% 12.38% -26.12% -
  Horiz. % 106.10% 99.27% 91.44% 78.96% 83.02% 73.88% 100.00%
DY 1.47 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. % 100.00% - - - - - -
P/NAPS 2.08 2.23 2.42 2.06 1.78 1.89 1.37 32.06%
  QoQ % -6.73% -7.85% 17.48% 15.73% -5.82% 37.96% -
  Horiz. % 151.82% 162.77% 176.64% 150.36% 129.93% 137.96% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 19/08/14 22/05/14 25/02/14 19/11/13 20/08/13 20/05/13 -
Price 1.3100 1.8300 1.8200 1.9500 2.0000 1.8300 1.8100 -
P/RPS 2.68 3.83 3.81 5.06 3.82 3.56 3.95 -22.77%
  QoQ % -30.03% 0.52% -24.70% 32.46% 7.30% -9.87% -
  Horiz. % 67.85% 96.96% 96.46% 128.10% 96.71% 90.13% 100.00%
P/EPS 9.90 14.62 15.12 22.54 18.89 18.83 20.20 -37.81%
  QoQ % -32.28% -3.31% -32.92% 19.32% 0.32% -6.78% -
  Horiz. % 49.01% 72.38% 74.85% 111.58% 93.51% 93.22% 100.00%
EY 10.10 6.84 6.62 4.44 5.29 5.31 4.95 60.80%
  QoQ % 47.66% 3.32% 49.10% -16.07% -0.38% 7.27% -
  Horiz. % 204.04% 138.18% 133.74% 89.70% 106.87% 107.27% 100.00%
DY 2.04 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. % 100.00% - - - - - -
P/NAPS 1.51 2.23 2.30 2.53 1.92 1.81 1.91 -14.49%
  QoQ % -32.29% -3.04% -9.09% 31.77% 6.08% -5.24% -
  Horiz. % 79.06% 116.75% 120.42% 132.46% 100.52% 94.76% 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