Highlights

[PERDANA] QoQ Annualized Quarter Result on 2014-03-31 [#1]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 22-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     42.82%    YoY -     98.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 347,217 359,557 351,688 349,080 274,648 262,145 256,870 22.19%
  QoQ % -3.43% 2.24% 0.75% 27.10% 4.77% 2.05% -
  Horiz. % 135.17% 139.98% 136.91% 135.90% 106.92% 102.05% 100.00%
PBT 92,435 98,965 93,012 89,452 65,389 59,016 56,952 37.99%
  QoQ % -6.60% 6.40% 3.98% 36.80% 10.80% 3.62% -
  Horiz. % 162.30% 173.77% 163.32% 157.07% 114.81% 103.62% 100.00%
Tax -1,469 -1,580 -958 -1,392 -3,411 -4,768 -7,324 -65.63%
  QoQ % 7.03% -64.93% 31.18% 59.19% 28.46% 34.90% -
  Horiz. % 20.06% 21.57% 13.08% 19.01% 46.57% 65.10% 100.00%
NP 90,966 97,385 92,054 88,060 61,978 54,248 49,628 49.61%
  QoQ % -6.59% 5.79% 4.54% 42.08% 14.25% 9.31% -
  Horiz. % 183.30% 196.23% 185.49% 177.44% 124.89% 109.31% 100.00%
NP to SH 90,968 97,388 92,056 88,064 61,660 53,032 48,520 51.87%
  QoQ % -6.59% 5.79% 4.53% 42.82% 16.27% 9.30% -
  Horiz. % 187.49% 200.72% 189.73% 181.50% 127.08% 109.30% 100.00%
Tax Rate 1.59 % 1.60 % 1.03 % 1.56 % 5.22 % 8.08 % 12.86 % -75.09%
  QoQ % -0.62% 55.34% -33.97% -70.11% -35.40% -37.17% -
  Horiz. % 12.36% 12.44% 8.01% 12.13% 40.59% 62.83% 100.00%
Total Cost 256,251 262,172 259,634 261,020 212,670 207,897 207,242 15.16%
  QoQ % -2.26% 0.98% -0.53% 22.73% 2.30% 0.32% -
  Horiz. % 123.65% 126.51% 125.28% 125.95% 102.62% 100.32% 100.00%
Net Worth 685,227 640,581 602,922 577,828 548,880 520,969 504,168 22.63%
  QoQ % 6.97% 6.25% 4.34% 5.27% 5.36% 3.33% -
  Horiz. % 135.91% 127.06% 119.59% 114.61% 108.87% 103.33% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 19,634 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 20.16 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 685,227 640,581 602,922 577,828 548,880 520,969 504,168 22.63%
  QoQ % 6.97% 6.25% 4.34% 5.27% 5.36% 3.33% -
  Horiz. % 135.91% 127.06% 119.59% 114.61% 108.87% 103.33% 100.00%
NOSH 736,803 736,300 735,271 731,428 712,832 500,931 499,176 29.55%
  QoQ % 0.07% 0.14% 0.53% 2.61% 42.30% 0.35% -
  Horiz. % 147.60% 147.50% 147.30% 146.53% 142.80% 100.35% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 26.20 % 27.08 % 26.17 % 25.23 % 22.57 % 20.69 % 19.32 % 22.45%
  QoQ % -3.25% 3.48% 3.73% 11.79% 9.09% 7.09% -
  Horiz. % 135.61% 140.17% 135.46% 130.59% 116.82% 107.09% 100.00%
ROE 13.28 % 15.20 % 15.27 % 15.24 % 11.23 % 10.18 % 9.62 % 23.91%
  QoQ % -12.63% -0.46% 0.20% 35.71% 10.31% 5.82% -
  Horiz. % 138.05% 158.00% 158.73% 158.42% 116.74% 105.82% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 47.12 48.83 47.83 47.73 38.53 52.33 51.46 -5.69%
  QoQ % -3.50% 2.09% 0.21% 23.88% -26.37% 1.69% -
  Horiz. % 91.57% 94.89% 92.95% 92.75% 74.87% 101.69% 100.00%
EPS 11.95 13.23 12.52 12.04 8.65 10.59 9.72 14.72%
  QoQ % -9.67% 5.67% 3.99% 39.19% -18.32% 8.95% -
  Horiz. % 122.94% 136.11% 128.81% 123.87% 88.99% 108.95% 100.00%
DPS 0.00 2.67 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.9300 0.8700 0.8200 0.7900 0.7700 1.0400 1.0100 -5.34%
  QoQ % 6.90% 6.10% 3.80% 2.60% -25.96% 2.97% -
  Horiz. % 92.08% 86.14% 81.19% 78.22% 76.24% 102.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,214,603
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 15.68 16.24 15.88 15.76 12.40 11.84 11.60 22.19%
  QoQ % -3.45% 2.27% 0.76% 27.10% 4.73% 2.07% -
  Horiz. % 135.17% 140.00% 136.90% 135.86% 106.90% 102.07% 100.00%
EPS 4.11 4.40 4.16 3.98 2.78 2.39 2.19 51.97%
  QoQ % -6.59% 5.77% 4.52% 43.17% 16.32% 9.13% -
  Horiz. % 187.67% 200.91% 189.95% 181.74% 126.94% 109.13% 100.00%
DPS 0.00 0.89 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.3094 0.2893 0.2722 0.2609 0.2478 0.2352 0.2277 22.61%
  QoQ % 6.95% 6.28% 4.33% 5.29% 5.36% 3.29% -
  Horiz. % 135.88% 127.05% 119.54% 114.58% 108.83% 103.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.1100 1.8100 1.8300 1.9100 1.5900 1.8500 1.9100 -
P/RPS 2.36 3.71 3.83 4.00 4.13 3.54 3.71 -25.97%
  QoQ % -36.39% -3.13% -4.25% -3.15% 16.67% -4.58% -
  Horiz. % 63.61% 100.00% 103.23% 107.82% 111.32% 95.42% 100.00%
P/EPS 8.99 13.68 14.62 15.86 18.38 17.47 19.65 -40.54%
  QoQ % -34.28% -6.43% -7.82% -13.71% 5.21% -11.09% -
  Horiz. % 45.75% 69.62% 74.40% 80.71% 93.54% 88.91% 100.00%
EY 11.12 7.31 6.84 6.30 5.44 5.72 5.09 68.13%
  QoQ % 52.12% 6.87% 8.57% 15.81% -4.90% 12.38% -
  Horiz. % 218.47% 143.61% 134.38% 123.77% 106.88% 112.38% 100.00%
DY 0.00 1.47 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.19 2.08 2.23 2.42 2.06 1.78 1.89 -26.48%
  QoQ % -42.79% -6.73% -7.85% 17.48% 15.73% -5.82% -
  Horiz. % 62.96% 110.05% 117.99% 128.04% 108.99% 94.18% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 23/02/15 25/11/14 19/08/14 22/05/14 25/02/14 19/11/13 20/08/13 -
Price 1.1900 1.3100 1.8300 1.8200 1.9500 2.0000 1.8300 -
P/RPS 2.53 2.68 3.83 3.81 5.06 3.82 3.56 -20.31%
  QoQ % -5.60% -30.03% 0.52% -24.70% 32.46% 7.30% -
  Horiz. % 71.07% 75.28% 107.58% 107.02% 142.13% 107.30% 100.00%
P/EPS 9.64 9.90 14.62 15.12 22.54 18.89 18.83 -35.93%
  QoQ % -2.63% -32.28% -3.31% -32.92% 19.32% 0.32% -
  Horiz. % 51.19% 52.58% 77.64% 80.30% 119.70% 100.32% 100.00%
EY 10.38 10.10 6.84 6.62 4.44 5.29 5.31 56.15%
  QoQ % 2.77% 47.66% 3.32% 49.10% -16.07% -0.38% -
  Horiz. % 195.48% 190.21% 128.81% 124.67% 83.62% 99.62% 100.00%
DY 0.00 2.04 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.28 1.51 2.23 2.30 2.53 1.92 1.81 -20.57%
  QoQ % -15.23% -32.29% -3.04% -9.09% 31.77% 6.08% -
  Horiz. % 70.72% 83.43% 123.20% 127.07% 139.78% 106.08% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

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!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS