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 - 2,212,894
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.24 4.00 3.94 3.53 3.08 3.24 2.57 39.58%
  QoQ % 6.00% 1.52% 11.61% 14.61% -4.94% 26.07% -
  Horiz. % 164.98% 155.64% 153.31% 137.35% 119.84% 126.07% 100.00%
EPS 1.22 1.09 0.99 0.99 0.70 0.59 0.50 81.14%
  QoQ % 11.93% 10.10% 0.00% 41.43% 18.64% 18.00% -
  Horiz. % 244.00% 218.00% 198.00% 198.00% 140.00% 118.00% 100.00%
DPS 0.67 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 0.2902 0.2738 0.2611 0.2530 0.2406 0.2276 0.2126 23.03%
  QoQ % 5.99% 4.86% 3.20% 5.15% 5.71% 7.06% -
  Horiz. % 136.50% 128.79% 122.81% 119.00% 113.17% 107.06% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

257  777  446  604 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.085+0.005 
 MMAG-WB 0.345-0.065 
 PERMAJU-PA 0.045-0.01 
 CME 0.125+0.01 
 RSAWIT 0.29-0.02 
 SAPNRG 0.12+0.005 
 HBGLOB 0.185-0.025 
 JTIASA 0.76-0.07 
 IRIS 0.315-0.01 
 MTRONIC-WA 0.030.00 

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!
PARTNERS & BROKERS