Highlights

[PERDANA] QoQ 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 -     17.83%    YoY -     1.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 88,574 87,270 78,039 68,174 71,656 56,779 64,195 24.01%
  QoQ % 1.49% 11.83% 14.47% -4.86% 26.20% -11.55% -
  Horiz. % 137.98% 135.95% 121.57% 106.20% 111.62% 88.45% 100.00%
PBT 24,143 22,363 21,127 15,786 15,306 13,170 -15,720 -
  QoQ % 7.96% 5.85% 33.83% 3.14% 16.22% 183.78% -
  Horiz. % -153.58% -142.26% -134.40% -100.42% -97.37% -83.78% 100.00%
Tax -131 -348 165 86 -1,754 -1,908 -4 930.19%
  QoQ % 62.36% -310.91% 91.86% 104.90% 8.07% -47,600.00% -
  Horiz. % 3,275.00% 8,700.00% -4,125.00% -2,150.00% 43,850.00% 47,700.00% 100.00%
NP 24,012 22,015 21,292 15,872 13,552 11,262 -15,724 -
  QoQ % 9.07% 3.40% 34.15% 17.12% 20.33% 171.62% -
  Horiz. % -152.71% -140.01% -135.41% -100.94% -86.19% -71.62% 100.00%
NP to SH 24,012 22,016 21,886 15,514 13,166 11,094 -15,816 -
  QoQ % 9.07% 0.59% 41.07% 17.83% 18.68% 170.14% -
  Horiz. % -151.82% -139.20% -138.38% -98.09% -83.24% -70.14% 100.00%
Tax Rate 0.54 % 1.56 % -0.78 % -0.54 % 11.46 % 14.49 % - % -
  QoQ % -65.38% 300.00% -44.44% -104.71% -20.91% 0.00% -
  Horiz. % 3.73% 10.77% -5.38% -3.73% 79.09% 100.00% -
Total Cost 64,562 65,255 56,747 52,302 58,104 45,517 79,919 -13.29%
  QoQ % -1.06% 14.99% 8.50% -9.99% 27.65% -43.05% -
  Horiz. % 80.78% 81.65% 71.01% 65.44% 72.70% 56.95% 100.00%
Net Worth 605,841 577,828 559,874 532,493 503,699 470,504 461,064 20.03%
  QoQ % 4.85% 3.21% 5.14% 5.72% 7.06% 2.05% -
  Horiz. % 131.40% 125.32% 121.43% 115.49% 109.25% 102.05% 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 605,841 577,828 559,874 532,493 503,699 470,504 461,064 20.03%
  QoQ % 4.85% 3.21% 5.14% 5.72% 7.06% 2.05% -
  Horiz. % 131.40% 125.32% 121.43% 115.49% 109.25% 102.05% 100.00%
NOSH 738,830 731,428 727,109 512,013 498,712 495,267 495,768 30.57%
  QoQ % 1.01% 0.59% 42.01% 2.67% 0.70% -0.10% -
  Horiz. % 149.03% 147.53% 146.66% 103.28% 100.59% 99.90% 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 27.11 % 25.23 % 27.28 % 23.28 % 18.91 % 19.83 % -24.49 % -
  QoQ % 7.45% -7.51% 17.18% 23.11% -4.64% 180.97% -
  Horiz. % -110.70% -103.02% -111.39% -95.06% -77.22% -80.97% 100.00%
ROE 3.96 % 3.81 % 3.91 % 2.91 % 2.61 % 2.36 % -3.43 % -
  QoQ % 3.94% -2.56% 34.36% 11.49% 10.59% 168.80% -
  Horiz. % -115.45% -111.08% -113.99% -84.84% -76.09% -68.80% 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 11.99 11.93 10.73 13.31 14.37 11.46 12.95 -5.02%
  QoQ % 0.50% 11.18% -19.38% -7.38% 25.39% -11.51% -
  Horiz. % 92.59% 92.12% 82.86% 102.78% 110.97% 88.49% 100.00%
EPS 3.25 3.01 3.01 3.03 2.64 2.24 -3.19 -
  QoQ % 7.97% 0.00% -0.66% 14.77% 17.86% 170.22% -
  Horiz. % -101.88% -94.36% -94.36% -94.98% -82.76% -70.22% 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 - 778,470
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.38 11.21 10.02 8.76 9.20 7.29 8.25 23.99%
  QoQ % 1.52% 11.88% 14.38% -4.78% 26.20% -11.64% -
  Horiz. % 137.94% 135.88% 121.45% 106.18% 111.52% 88.36% 100.00%
EPS 3.08 2.83 2.81 1.99 1.69 1.43 -2.03 -
  QoQ % 8.83% 0.71% 41.21% 17.75% 18.18% 170.44% -
  Horiz. % -151.72% -139.41% -138.42% -98.03% -83.25% -70.44% 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 0.7782 0.7423 0.7192 0.6840 0.6470 0.6044 0.5923 20.02%
  QoQ % 4.84% 3.21% 5.15% 5.72% 7.05% 2.04% -
  Horiz. % 131.39% 125.32% 121.42% 115.48% 109.24% 102.04% 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 15.26 16.01 14.81 13.89 13.29 11.34 8.34 49.76%
  QoQ % -4.68% 8.10% 6.62% 4.51% 17.20% 35.97% -
  Horiz. % 182.97% 191.97% 177.58% 166.55% 159.35% 135.97% 100.00%
P/EPS 56.31 63.46 52.82 61.06 72.35 58.04 -33.85 -
  QoQ % -11.27% 20.14% -13.49% -15.60% 24.66% 271.46% -
  Horiz. % -166.35% -187.47% -156.04% -180.38% -213.74% -171.46% 100.00%
EY 1.78 1.58 1.89 1.64 1.38 1.72 -2.95 -
  QoQ % 12.66% -16.40% 15.24% 18.84% -19.77% 158.31% -
  Horiz. % -60.34% -53.56% -64.07% -55.59% -46.78% -58.31% 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 15.26 15.25 18.17 15.02 12.74 15.79 8.88 43.61%
  QoQ % 0.07% -16.07% 20.97% 17.90% -19.32% 77.82% -
  Horiz. % 171.85% 171.73% 204.62% 169.14% 143.47% 177.82% 100.00%
P/EPS 56.31 60.47 64.78 66.01 69.32 80.80 -36.05 -
  QoQ % -6.88% -6.65% -1.86% -4.77% -14.21% 324.13% -
  Horiz. % -156.20% -167.74% -179.69% -183.11% -192.29% -224.13% 100.00%
EY 1.78 1.65 1.54 1.52 1.44 1.24 -2.77 -
  QoQ % 7.88% 7.14% 1.32% 5.56% 16.13% 144.77% -
  Horiz. % -64.26% -59.57% -55.60% -54.87% -51.99% -44.77% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Sapura Energy secures jobs worth RM615 mil Oil and Gas Malaysia News
2. Pendapatan diraih Sapura Energy meningkat Oil and Gas Malaysia News
3. Dayang: The truth will set me free - Koon Yew Yin Koon Yew Yin's Blog
4. TRADING STOCKS IN DECEMBER! The Best Tips
5. Billionaire Ray Dalio Predicts The Next Big Market Crash Good Articles to Share
6. 5 Signs Tell Us WHEN the Markets Will Crash Good Articles to Share
7. COMMENTS ON MALAYAN BANK BERHAD (1155) - louisesinvesting Good Articles to Share
8. Cutting Your Losses Our Investment Journey
Partners & Brokers