Highlights

[PERDANA] QoQ 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 -     0.59%    YoY -     98.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 77,549 93,824 88,574 87,270 78,039 68,174 71,656 5.39%
  QoQ % -17.35% 5.93% 1.49% 11.83% 14.47% -4.86% -
  Horiz. % 108.22% 130.94% 123.61% 121.79% 108.91% 95.14% 100.00%
PBT 18,211 27,718 24,143 22,363 21,127 15,786 15,306 12.25%
  QoQ % -34.30% 14.81% 7.96% 5.85% 33.83% 3.14% -
  Horiz. % 118.98% 181.09% 157.74% 146.11% 138.03% 103.14% 100.00%
Tax -284 -706 -131 -348 165 86 -1,754 -70.19%
  QoQ % 59.77% -438.93% 62.36% -310.91% 91.86% 104.90% -
  Horiz. % 16.19% 40.25% 7.47% 19.84% -9.41% -4.90% 100.00%
NP 17,927 27,012 24,012 22,015 21,292 15,872 13,552 20.44%
  QoQ % -33.63% 12.49% 9.07% 3.40% 34.15% 17.12% -
  Horiz. % 132.28% 199.32% 177.18% 162.45% 157.11% 117.12% 100.00%
NP to SH 17,927 27,013 24,012 22,016 21,886 15,514 13,166 22.78%
  QoQ % -33.64% 12.50% 9.07% 0.59% 41.07% 17.83% -
  Horiz. % 136.16% 205.17% 182.38% 167.22% 166.23% 117.83% 100.00%
Tax Rate 1.56 % 2.55 % 0.54 % 1.56 % -0.78 % -0.54 % 11.46 % -73.44%
  QoQ % -38.82% 372.22% -65.38% 300.00% -44.44% -104.71% -
  Horiz. % 13.61% 22.25% 4.71% 13.61% -6.81% -4.71% 100.00%
Total Cost 59,622 66,812 64,562 65,255 56,747 52,302 58,104 1.73%
  QoQ % -10.76% 3.49% -1.06% 14.99% 8.50% -9.99% -
  Horiz. % 102.61% 114.99% 111.11% 112.31% 97.66% 90.01% 100.00%
Net Worth 687,512 642,112 605,841 577,828 559,874 532,493 503,699 22.98%
  QoQ % 7.07% 5.99% 4.85% 3.21% 5.14% 5.72% -
  Horiz. % 136.49% 127.48% 120.28% 114.72% 111.15% 105.72% 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 - 14,761 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 54.64 % - % - % - % - % - % -
  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 687,512 642,112 605,841 577,828 559,874 532,493 503,699 22.98%
  QoQ % 7.07% 5.99% 4.85% 3.21% 5.14% 5.72% -
  Horiz. % 136.49% 127.48% 120.28% 114.72% 111.15% 105.72% 100.00%
NOSH 739,261 738,060 738,830 731,428 727,109 512,013 498,712 29.91%
  QoQ % 0.16% -0.10% 1.01% 0.59% 42.01% 2.67% -
  Horiz. % 148.23% 147.99% 148.15% 146.66% 145.80% 102.67% 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 23.12 % 28.79 % 27.11 % 25.23 % 27.28 % 23.28 % 18.91 % 14.30%
  QoQ % -19.69% 6.20% 7.45% -7.51% 17.18% 23.11% -
  Horiz. % 122.26% 152.25% 143.36% 133.42% 144.26% 123.11% 100.00%
ROE 2.61 % 4.21 % 3.96 % 3.81 % 3.91 % 2.91 % 2.61 % -
  QoQ % -38.00% 6.31% 3.94% -2.56% 34.36% 11.49% -
  Horiz. % 100.00% 161.30% 151.72% 145.98% 149.81% 111.49% 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 10.49 12.71 11.99 11.93 10.73 13.31 14.37 -18.88%
  QoQ % -17.47% 6.01% 0.50% 11.18% -19.38% -7.38% -
  Horiz. % 73.00% 88.45% 83.44% 83.02% 74.67% 92.62% 100.00%
EPS 2.03 3.66 3.25 3.01 3.01 3.03 2.64 -16.03%
  QoQ % -44.54% 12.62% 7.97% 0.00% -0.66% 14.77% -
  Horiz. % 76.89% 138.64% 123.11% 114.02% 114.02% 114.77% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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 - 778,470
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.96 12.05 11.38 11.21 10.02 8.76 9.20 5.42%
  QoQ % -17.34% 5.89% 1.52% 11.88% 14.38% -4.78% -
  Horiz. % 108.26% 130.98% 123.70% 121.85% 108.91% 95.22% 100.00%
EPS 2.30 3.47 3.08 2.83 2.81 1.99 1.69 22.74%
  QoQ % -33.72% 12.66% 8.83% 0.71% 41.21% 17.75% -
  Horiz. % 136.09% 205.33% 182.25% 167.46% 166.27% 117.75% 100.00%
DPS 0.00 1.90 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 0.8832 0.8248 0.7782 0.7423 0.7192 0.6840 0.6470 22.99%
  QoQ % 7.08% 5.99% 4.84% 3.21% 5.15% 5.72% -
  Horiz. % 136.51% 127.48% 120.28% 114.73% 111.16% 105.72% 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 10.58 14.24 15.26 16.01 14.81 13.89 13.29 -14.07%
  QoQ % -25.70% -6.68% -4.68% 8.10% 6.62% 4.51% -
  Horiz. % 79.61% 107.15% 114.82% 120.47% 111.44% 104.51% 100.00%
P/EPS 45.77 49.45 56.31 63.46 52.82 61.06 72.35 -26.25%
  QoQ % -7.44% -12.18% -11.27% 20.14% -13.49% -15.60% -
  Horiz. % 63.26% 68.35% 77.83% 87.71% 73.01% 84.40% 100.00%
EY 2.18 2.02 1.78 1.58 1.89 1.64 1.38 35.53%
  QoQ % 7.92% 13.48% 12.66% -16.40% 15.24% 18.84% -
  Horiz. % 157.97% 146.38% 128.99% 114.49% 136.96% 118.84% 100.00%
DY 0.00 1.10 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 11.34 10.31 15.26 15.25 18.17 15.02 12.74 -7.45%
  QoQ % 9.99% -32.44% 0.07% -16.07% 20.97% 17.90% -
  Horiz. % 89.01% 80.93% 119.78% 119.70% 142.62% 117.90% 100.00%
P/EPS 49.07 35.79 56.31 60.47 64.78 66.01 69.32 -20.52%
  QoQ % 37.11% -36.44% -6.88% -6.65% -1.86% -4.77% -
  Horiz. % 70.79% 51.63% 81.23% 87.23% 93.45% 95.23% 100.00%
EY 2.04 2.79 1.78 1.65 1.54 1.52 1.44 26.06%
  QoQ % -26.88% 56.74% 7.88% 7.14% 1.32% 5.56% -
  Horiz. % 141.67% 193.75% 123.61% 114.58% 106.94% 105.56% 100.00%
DY 0.00 1.53 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.
 


 

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
Partners & Brokers