Highlights

[PERDANA] QoQ 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 -     41.07%    YoY -     238.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 93,824 88,574 87,270 78,039 68,174 71,656 56,779 39.73%
  QoQ % 5.93% 1.49% 11.83% 14.47% -4.86% 26.20% -
  Horiz. % 165.24% 156.00% 153.70% 137.44% 120.07% 126.20% 100.00%
PBT 27,718 24,143 22,363 21,127 15,786 15,306 13,170 64.16%
  QoQ % 14.81% 7.96% 5.85% 33.83% 3.14% 16.22% -
  Horiz. % 210.46% 183.32% 169.80% 160.42% 119.86% 116.22% 100.00%
Tax -706 -131 -348 165 86 -1,754 -1,908 -48.43%
  QoQ % -438.93% 62.36% -310.91% 91.86% 104.90% 8.07% -
  Horiz. % 37.00% 6.87% 18.24% -8.65% -4.51% 91.93% 100.00%
NP 27,012 24,012 22,015 21,292 15,872 13,552 11,262 79.09%
  QoQ % 12.49% 9.07% 3.40% 34.15% 17.12% 20.33% -
  Horiz. % 239.85% 213.21% 195.48% 189.06% 140.93% 120.33% 100.00%
NP to SH 27,013 24,012 22,016 21,886 15,514 13,166 11,094 80.89%
  QoQ % 12.50% 9.07% 0.59% 41.07% 17.83% 18.68% -
  Horiz. % 243.49% 216.44% 198.45% 197.28% 139.84% 118.68% 100.00%
Tax Rate 2.55 % 0.54 % 1.56 % -0.78 % -0.54 % 11.46 % 14.49 % -68.56%
  QoQ % 372.22% -65.38% 300.00% -44.44% -104.71% -20.91% -
  Horiz. % 17.60% 3.73% 10.77% -5.38% -3.73% 79.09% 100.00%
Total Cost 66,812 64,562 65,255 56,747 52,302 58,104 45,517 29.13%
  QoQ % 3.49% -1.06% 14.99% 8.50% -9.99% 27.65% -
  Horiz. % 146.78% 141.84% 143.36% 124.67% 114.91% 127.65% 100.00%
Net Worth 642,112 605,841 577,828 559,874 532,493 503,699 470,504 23.01%
  QoQ % 5.99% 4.85% 3.21% 5.14% 5.72% 7.06% -
  Horiz. % 136.47% 128.76% 122.81% 118.99% 113.18% 107.06% 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 14,761 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 54.64 % - % - % - % - % - % - % -
  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 642,112 605,841 577,828 559,874 532,493 503,699 470,504 23.01%
  QoQ % 5.99% 4.85% 3.21% 5.14% 5.72% 7.06% -
  Horiz. % 136.47% 128.76% 122.81% 118.99% 113.18% 107.06% 100.00%
NOSH 738,060 738,830 731,428 727,109 512,013 498,712 495,267 30.44%
  QoQ % -0.10% 1.01% 0.59% 42.01% 2.67% 0.70% -
  Horiz. % 149.02% 149.18% 147.68% 146.81% 103.38% 100.70% 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 28.79 % 27.11 % 25.23 % 27.28 % 23.28 % 18.91 % 19.83 % 28.19%
  QoQ % 6.20% 7.45% -7.51% 17.18% 23.11% -4.64% -
  Horiz. % 145.18% 136.71% 127.23% 137.57% 117.40% 95.36% 100.00%
ROE 4.21 % 3.96 % 3.81 % 3.91 % 2.91 % 2.61 % 2.36 % 47.04%
  QoQ % 6.31% 3.94% -2.56% 34.36% 11.49% 10.59% -
  Horiz. % 178.39% 167.80% 161.44% 165.68% 123.31% 110.59% 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 12.71 11.99 11.93 10.73 13.31 14.37 11.46 7.14%
  QoQ % 6.01% 0.50% 11.18% -19.38% -7.38% 25.39% -
  Horiz. % 110.91% 104.62% 104.10% 93.63% 116.14% 125.39% 100.00%
EPS 3.66 3.25 3.01 3.01 3.03 2.64 2.24 38.68%
  QoQ % 12.62% 7.97% 0.00% -0.66% 14.77% 17.86% -
  Horiz. % 163.39% 145.09% 134.38% 134.38% 135.27% 117.86% 100.00%
DPS 2.00 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. % 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 - 778,470
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.05 11.38 11.21 10.02 8.76 9.20 7.29 39.76%
  QoQ % 5.89% 1.52% 11.88% 14.38% -4.78% 26.20% -
  Horiz. % 165.29% 156.10% 153.77% 137.45% 120.16% 126.20% 100.00%
EPS 3.47 3.08 2.83 2.81 1.99 1.69 1.43 80.48%
  QoQ % 12.66% 8.83% 0.71% 41.21% 17.75% 18.18% -
  Horiz. % 242.66% 215.38% 197.90% 196.50% 139.16% 118.18% 100.00%
DPS 1.90 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 0.8248 0.7782 0.7423 0.7192 0.6840 0.6470 0.6044 23.01%
  QoQ % 5.99% 4.84% 3.21% 5.15% 5.72% 7.05% -
  Horiz. % 136.47% 128.76% 122.82% 118.99% 113.17% 107.05% 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 14.24 15.26 16.01 14.81 13.89 13.29 11.34 16.38%
  QoQ % -6.68% -4.68% 8.10% 6.62% 4.51% 17.20% -
  Horiz. % 125.57% 134.57% 141.18% 130.60% 122.49% 117.20% 100.00%
P/EPS 49.45 56.31 63.46 52.82 61.06 72.35 58.04 -10.12%
  QoQ % -12.18% -11.27% 20.14% -13.49% -15.60% 24.66% -
  Horiz. % 85.20% 97.02% 109.34% 91.01% 105.20% 124.66% 100.00%
EY 2.02 1.78 1.58 1.89 1.64 1.38 1.72 11.30%
  QoQ % 13.48% 12.66% -16.40% 15.24% 18.84% -19.77% -
  Horiz. % 117.44% 103.49% 91.86% 109.88% 95.35% 80.23% 100.00%
DY 1.10 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 10.31 15.26 15.25 18.17 15.02 12.74 15.79 -24.72%
  QoQ % -32.44% 0.07% -16.07% 20.97% 17.90% -19.32% -
  Horiz. % 65.29% 96.64% 96.58% 115.07% 95.12% 80.68% 100.00%
P/EPS 35.79 56.31 60.47 64.78 66.01 69.32 80.80 -41.86%
  QoQ % -36.44% -6.88% -6.65% -1.86% -4.77% -14.21% -
  Horiz. % 44.29% 69.69% 74.84% 80.17% 81.70% 85.79% 100.00%
EY 2.79 1.78 1.65 1.54 1.52 1.44 1.24 71.62%
  QoQ % 56.74% 7.88% 7.14% 1.32% 5.56% 16.13% -
  Horiz. % 225.00% 143.55% 133.06% 124.19% 122.58% 116.13% 100.00%
DY 1.53 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.
 


 

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. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers