Highlights

[PERDANA] QoQ TTM 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 -     14.94%    YoY -     252.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 329,455 347,217 347,707 322,057 305,139 274,648 260,804 16.87%
  QoQ % -5.12% -0.14% 7.96% 5.54% 11.10% 5.31% -
  Horiz. % 126.32% 133.13% 133.32% 123.49% 117.00% 105.31% 100.00%
PBT 79,654 92,435 95,351 83,419 74,582 65,389 28,542 98.34%
  QoQ % -13.83% -3.06% 14.30% 11.85% 14.06% 129.10% -
  Horiz. % 279.08% 323.86% 334.07% 292.27% 261.31% 229.10% 100.00%
Tax -1,618 -1,469 -1,020 -228 -1,851 -3,411 -3,580 -41.14%
  QoQ % -10.14% -44.02% -347.37% 87.68% 45.73% 4.72% -
  Horiz. % 45.20% 41.03% 28.49% 6.37% 51.70% 95.28% 100.00%
NP 78,036 90,966 94,331 83,191 72,731 61,978 24,962 113.95%
  QoQ % -14.21% -3.57% 13.39% 14.38% 17.35% 148.29% -
  Horiz. % 312.62% 364.42% 377.90% 333.27% 291.37% 248.29% 100.00%
NP to SH 77,589 90,968 94,927 83,428 72,582 61,660 23,958 119.05%
  QoQ % -14.71% -4.17% 13.78% 14.94% 17.71% 157.37% -
  Horiz. % 323.85% 379.70% 396.22% 348.23% 302.96% 257.37% 100.00%
Tax Rate 2.03 % 1.59 % 1.07 % 0.27 % 2.48 % 5.22 % 12.54 % -70.33%
  QoQ % 27.67% 48.60% 296.30% -89.11% -52.49% -58.37% -
  Horiz. % 16.19% 12.68% 8.53% 2.15% 19.78% 41.63% 100.00%
Total Cost 251,419 256,251 253,376 238,866 232,408 212,670 235,842 4.36%
  QoQ % -1.89% 1.13% 6.07% 2.78% 9.28% -9.83% -
  Horiz. % 106.60% 108.65% 107.43% 101.28% 98.54% 90.17% 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 0 0 0 0 0 0 0 -
  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
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 23.69 % 26.20 % 27.13 % 25.83 % 23.84 % 22.57 % 9.57 % 83.09%
  QoQ % -9.58% -3.43% 5.03% 8.35% 5.63% 135.84% -
  Horiz. % 247.54% 273.77% 283.49% 269.91% 249.11% 235.84% 100.00%
ROE 11.18 % 13.23 % 14.78 % 13.77 % 12.56 % 11.01 % 4.50 % 83.54%
  QoQ % -15.50% -10.49% 7.33% 9.63% 14.08% 144.67% -
  Horiz. % 248.44% 294.00% 328.44% 306.00% 279.11% 244.67% 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 44.63 46.97 47.11 43.59 41.72 37.77 50.94 -8.45%
  QoQ % -4.98% -0.30% 8.08% 4.48% 10.46% -25.85% -
  Horiz. % 87.61% 92.21% 92.48% 85.57% 81.90% 74.15% 100.00%
EPS 10.51 12.31 12.86 11.29 9.92 8.48 4.68 71.57%
  QoQ % -14.62% -4.28% 13.91% 13.81% 16.98% 81.20% -
  Horiz. % 224.57% 263.03% 274.79% 241.24% 211.97% 181.20% 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 0.9400 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 - 2,214,603
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 14.88 15.68 15.70 14.54 13.78 12.40 11.78 16.87%
  QoQ % -5.10% -0.13% 7.98% 5.52% 11.13% 5.26% -
  Horiz. % 126.32% 133.11% 133.28% 123.43% 116.98% 105.26% 100.00%
EPS 3.50 4.11 4.29 3.77 3.28 2.78 1.08 119.15%
  QoQ % -14.84% -4.20% 13.79% 14.94% 17.99% 157.41% -
  Horiz. % 324.07% 380.56% 397.22% 349.07% 303.70% 257.41% 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 0.3133 0.3104 0.2899 0.2736 0.2609 0.2528 0.2404 19.33%
  QoQ % 0.93% 7.07% 5.96% 4.87% 3.20% 5.16% -
  Horiz. % 130.32% 129.12% 120.59% 113.81% 108.53% 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 2.78 2.36 3.84 4.20 4.58 4.21 3.63 -16.31%
  QoQ % 17.80% -38.54% -8.57% -8.30% 8.79% 15.98% -
  Horiz. % 76.58% 65.01% 105.79% 115.70% 126.17% 115.98% 100.00%
P/EPS 11.80 9.02 14.07 16.21 19.25 18.75 39.54 -55.38%
  QoQ % 30.82% -35.89% -13.20% -15.79% 2.67% -52.58% -
  Horiz. % 29.84% 22.81% 35.58% 41.00% 48.68% 47.42% 100.00%
EY 8.48 11.09 7.11 6.17 5.20 5.33 2.53 124.13%
  QoQ % -23.53% 55.98% 15.24% 18.65% -2.44% 110.67% -
  Horiz. % 335.18% 438.34% 281.03% 243.87% 205.53% 210.67% 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 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 3.41 2.53 2.78 4.20 4.36 5.16 3.93 -9.04%
  QoQ % 34.78% -8.99% -33.81% -3.67% -15.50% 31.30% -
  Horiz. % 86.77% 64.38% 70.74% 106.87% 110.94% 131.30% 100.00%
P/EPS 14.46 9.67 10.19 16.21 18.34 22.99 42.74 -51.48%
  QoQ % 49.53% -5.10% -37.14% -11.61% -20.23% -46.21% -
  Horiz. % 33.83% 22.63% 23.84% 37.93% 42.91% 53.79% 100.00%
EY 6.91 10.34 9.82 6.17 5.45 4.35 2.34 105.97%
  QoQ % -33.17% 5.30% 59.16% 13.21% 25.29% 85.90% -
  Horiz. % 295.30% 441.88% 419.66% 263.68% 232.91% 185.90% 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 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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