Highlights

[PERDANA] QoQ 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 -     9.07%    YoY -     82.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 69,508 77,549 93,824 88,574 87,270 78,039 68,174 1.30%
  QoQ % -10.37% -17.35% 5.93% 1.49% 11.83% 14.47% -
  Horiz. % 101.96% 113.75% 137.62% 129.92% 128.01% 114.47% 100.00%
PBT 9,582 18,211 27,718 24,143 22,363 21,127 15,786 -28.33%
  QoQ % -47.38% -34.30% 14.81% 7.96% 5.85% 33.83% -
  Horiz. % 60.70% 115.36% 175.59% 152.94% 141.66% 133.83% 100.00%
Tax -497 -284 -706 -131 -348 165 86 -
  QoQ % -75.00% 59.77% -438.93% 62.36% -310.91% 91.86% -
  Horiz. % -577.91% -330.23% -820.93% -152.33% -404.65% 191.86% 100.00%
NP 9,085 17,927 27,012 24,012 22,015 21,292 15,872 -31.08%
  QoQ % -49.32% -33.63% 12.49% 9.07% 3.40% 34.15% -
  Horiz. % 57.24% 112.95% 170.19% 151.29% 138.70% 134.15% 100.00%
NP to SH 8,637 17,927 27,013 24,012 22,016 21,886 15,514 -32.35%
  QoQ % -51.82% -33.64% 12.50% 9.07% 0.59% 41.07% -
  Horiz. % 55.67% 115.55% 174.12% 154.78% 141.91% 141.07% 100.00%
Tax Rate 5.19 % 1.56 % 2.55 % 0.54 % 1.56 % -0.78 % -0.54 % -
  QoQ % 232.69% -38.82% 372.22% -65.38% 300.00% -44.44% -
  Horiz. % -961.11% -288.89% -472.22% -100.00% -288.89% 144.44% 100.00%
Total Cost 60,423 59,622 66,812 64,562 65,255 56,747 52,302 10.11%
  QoQ % 1.34% -10.76% 3.49% -1.06% 14.99% 8.50% -
  Horiz. % 115.53% 114.00% 127.74% 123.44% 124.77% 108.50% 100.00%
Net Worth 693,912 687,512 642,112 605,841 577,828 559,874 532,493 19.32%
  QoQ % 0.93% 7.07% 5.99% 4.85% 3.21% 5.14% -
  Horiz. % 130.31% 129.11% 120.59% 113.77% 108.51% 105.14% 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 - - 14,761 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 54.64 % - % - % - % - % -
  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 693,912 687,512 642,112 605,841 577,828 559,874 532,493 19.32%
  QoQ % 0.93% 7.07% 5.99% 4.85% 3.21% 5.14% -
  Horiz. % 130.31% 129.11% 120.59% 113.77% 108.51% 105.14% 100.00%
NOSH 738,205 739,261 738,060 738,830 731,428 727,109 512,013 27.65%
  QoQ % -0.14% 0.16% -0.10% 1.01% 0.59% 42.01% -
  Horiz. % 144.18% 144.38% 144.15% 144.30% 142.85% 142.01% 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 % 23.12 % 28.79 % 27.11 % 25.23 % 27.28 % 23.28 % -31.97%
  QoQ % -43.47% -19.69% 6.20% 7.45% -7.51% 17.18% -
  Horiz. % 56.14% 99.31% 123.67% 116.45% 108.38% 117.18% 100.00%
ROE 1.24 % 2.61 % 4.21 % 3.96 % 3.81 % 3.91 % 2.91 % -43.40%
  QoQ % -52.49% -38.00% 6.31% 3.94% -2.56% 34.36% -
  Horiz. % 42.61% 89.69% 144.67% 136.08% 130.93% 134.36% 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 9.42 10.49 12.71 11.99 11.93 10.73 13.31 -20.60%
  QoQ % -10.20% -17.47% 6.01% 0.50% 11.18% -19.38% -
  Horiz. % 70.77% 78.81% 95.49% 90.08% 89.63% 80.62% 100.00%
EPS 1.17 2.03 3.66 3.25 3.01 3.01 3.03 -47.00%
  QoQ % -42.36% -44.54% 12.62% 7.97% 0.00% -0.66% -
  Horiz. % 38.61% 67.00% 120.79% 107.26% 99.34% 99.34% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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 - 2,213,934
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.14 3.50 4.24 4.00 3.94 3.52 3.08 1.30%
  QoQ % -10.29% -17.45% 6.00% 1.52% 11.93% 14.29% -
  Horiz. % 101.95% 113.64% 137.66% 129.87% 127.92% 114.29% 100.00%
EPS 0.39 0.81 1.22 1.08 0.99 0.99 0.70 -32.32%
  QoQ % -51.85% -33.61% 12.96% 9.09% 0.00% 41.43% -
  Horiz. % 55.71% 115.71% 174.29% 154.29% 141.43% 141.43% 100.00%
DPS 0.00 0.00 0.67 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 0.3134 0.3105 0.2900 0.2736 0.2610 0.2529 0.2405 19.32%
  QoQ % 0.93% 7.07% 5.99% 4.83% 3.20% 5.16% -
  Horiz. % 130.31% 129.11% 120.58% 113.76% 108.52% 105.16% 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 13.17 10.58 14.24 15.26 16.01 14.81 13.89 -3.49%
  QoQ % 24.48% -25.70% -6.68% -4.68% 8.10% 6.62% -
  Horiz. % 94.82% 76.17% 102.52% 109.86% 115.26% 106.62% 100.00%
P/EPS 105.98 45.77 49.45 56.31 63.46 52.82 61.06 44.47%
  QoQ % 131.55% -7.44% -12.18% -11.27% 20.14% -13.49% -
  Horiz. % 173.57% 74.96% 80.99% 92.22% 103.93% 86.51% 100.00%
EY 0.94 2.18 2.02 1.78 1.58 1.89 1.64 -31.02%
  QoQ % -56.88% 7.92% 13.48% 12.66% -16.40% 15.24% -
  Horiz. % 57.32% 132.93% 123.17% 108.54% 96.34% 115.24% 100.00%
DY 0.00 0.00 1.10 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 16.14 11.34 10.31 15.26 15.25 18.17 15.02 4.92%
  QoQ % 42.33% 9.99% -32.44% 0.07% -16.07% 20.97% -
  Horiz. % 107.46% 75.50% 68.64% 101.60% 101.53% 120.97% 100.00%
P/EPS 129.91 49.07 35.79 56.31 60.47 64.78 66.01 57.11%
  QoQ % 164.74% 37.11% -36.44% -6.88% -6.65% -1.86% -
  Horiz. % 196.80% 74.34% 54.22% 85.31% 91.61% 98.14% 100.00%
EY 0.77 2.04 2.79 1.78 1.65 1.54 1.52 -36.48%
  QoQ % -62.25% -26.88% 56.74% 7.88% 7.14% 1.32% -
  Horiz. % 50.66% 134.21% 183.55% 117.11% 108.55% 101.32% 100.00%
DY 0.00 0.00 1.53 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+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!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax performance during H1N1 pandemic - Koon Yew Yin Koon Yew Yin's Blog
4. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
5. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
6. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
7. NTPM Bhd - Turnaround Completed, Massive Growth Soon? Investor diary
8. Top Glove 的末季利润飙16.4倍,赚取了RM1.29 billion,派息每股8.5sen! LayMing 部落格
PARTNERS & BROKERS