Highlights

[PERDANA] QoQ TTM 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 -     157.37%    YoY -     1,780.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 347,707 322,057 305,139 274,648 260,804 267,255 262,873 20.48%
  QoQ % 7.96% 5.54% 11.10% 5.31% -2.41% 1.67% -
  Horiz. % 132.27% 122.51% 116.08% 104.48% 99.21% 101.67% 100.00%
PBT 95,351 83,419 74,582 65,389 28,542 28,890 18,741 195.52%
  QoQ % 14.30% 11.85% 14.06% 129.10% -1.20% 54.15% -
  Horiz. % 508.78% 445.11% 397.96% 348.91% 152.30% 154.15% 100.00%
Tax -1,020 -228 -1,851 -3,411 -3,580 -4,477 -2,839 -49.43%
  QoQ % -347.37% 87.68% 45.73% 4.72% 20.04% -57.70% -
  Horiz. % 35.93% 8.03% 65.20% 120.15% 126.10% 157.70% 100.00%
NP 94,331 83,191 72,731 61,978 24,962 24,413 15,902 227.34%
  QoQ % 13.39% 14.38% 17.35% 148.29% 2.25% 53.52% -
  Horiz. % 593.20% 523.15% 457.37% 389.75% 156.97% 153.52% 100.00%
NP to SH 94,927 83,428 72,582 61,660 23,958 23,669 15,605 232.87%
  QoQ % 13.78% 14.94% 17.71% 157.37% 1.22% 51.68% -
  Horiz. % 608.31% 534.62% 465.12% 395.13% 153.53% 151.68% 100.00%
Tax Rate 1.07 % 0.27 % 2.48 % 5.22 % 12.54 % 15.50 % 15.15 % -82.89%
  QoQ % 296.30% -89.11% -52.49% -58.37% -19.10% 2.31% -
  Horiz. % 7.06% 1.78% 16.37% 34.46% 82.77% 102.31% 100.00%
Total Cost 253,376 238,866 232,408 212,670 235,842 242,842 246,971 1.72%
  QoQ % 6.07% 2.78% 9.28% -9.83% -2.88% -1.67% -
  Horiz. % 102.59% 96.72% 94.10% 86.11% 95.49% 98.33% 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 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
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 27.13 % 25.83 % 23.84 % 22.57 % 9.57 % 9.13 % 6.05 % 171.69%
  QoQ % 5.03% 8.35% 5.63% 135.84% 4.82% 50.91% -
  Horiz. % 448.43% 426.94% 394.05% 373.06% 158.18% 150.91% 100.00%
ROE 14.78 % 13.77 % 12.56 % 11.01 % 4.50 % 4.70 % 3.32 % 170.37%
  QoQ % 7.33% 9.63% 14.08% 144.67% -4.26% 41.57% -
  Horiz. % 445.18% 414.76% 378.31% 331.63% 135.54% 141.57% 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 47.11 43.59 41.72 37.77 50.94 53.59 53.08 -7.64%
  QoQ % 8.08% 4.48% 10.46% -25.85% -4.94% 0.96% -
  Horiz. % 88.75% 82.12% 78.60% 71.16% 95.97% 100.96% 100.00%
EPS 12.86 11.29 9.92 8.48 4.68 4.75 3.15 155.22%
  QoQ % 13.91% 13.81% 16.98% 81.20% -1.47% 50.79% -
  Horiz. % 408.25% 358.41% 314.92% 269.21% 148.57% 150.79% 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 0.8700 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 - 854,694
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 40.68 37.68 35.70 32.13 30.51 31.27 30.76 20.46%
  QoQ % 7.96% 5.55% 11.11% 5.31% -2.43% 1.66% -
  Horiz. % 132.25% 122.50% 116.06% 104.45% 99.19% 101.66% 100.00%
EPS 11.11 9.76 8.49 7.21 2.80 2.77 1.83 232.43%
  QoQ % 13.83% 14.96% 17.75% 157.50% 1.08% 51.37% -
  Horiz. % 607.10% 533.33% 463.93% 393.99% 153.01% 151.37% 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 0.7513 0.7088 0.6761 0.6551 0.6230 0.5893 0.5505 23.01%
  QoQ % 6.00% 4.84% 3.21% 5.15% 5.72% 7.05% -
  Horiz. % 136.48% 128.76% 122.82% 119.00% 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 3.84 4.20 4.58 4.21 3.63 3.56 2.45 34.89%
  QoQ % -8.57% -8.30% 8.79% 15.98% 1.97% 45.31% -
  Horiz. % 156.73% 171.43% 186.94% 171.84% 148.16% 145.31% 100.00%
P/EPS 14.07 16.21 19.25 18.75 39.54 40.24 41.26 -51.16%
  QoQ % -13.20% -15.79% 2.67% -52.58% -1.74% -2.47% -
  Horiz. % 34.10% 39.29% 46.66% 45.44% 95.83% 97.53% 100.00%
EY 7.11 6.17 5.20 5.33 2.53 2.48 2.42 105.00%
  QoQ % 15.24% 18.65% -2.44% 110.67% 2.02% 2.48% -
  Horiz. % 293.80% 254.96% 214.88% 220.25% 104.55% 102.48% 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 2.08 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 2.78 4.20 4.36 5.16 3.93 3.41 3.41 -12.72%
  QoQ % -33.81% -3.67% -15.50% 31.30% 15.25% 0.00% -
  Horiz. % 81.52% 123.17% 127.86% 151.32% 115.25% 100.00% 100.00%
P/EPS 10.19 16.21 18.34 22.99 42.74 38.56 57.45 -68.40%
  QoQ % -37.14% -11.61% -20.23% -46.21% 10.84% -32.88% -
  Horiz. % 17.74% 28.22% 31.92% 40.02% 74.40% 67.12% 100.00%
EY 9.82 6.17 5.45 4.35 2.34 2.59 1.74 216.65%
  QoQ % 59.16% 13.21% 25.29% 85.90% -9.65% 48.85% -
  Horiz. % 564.37% 354.60% 313.22% 250.00% 134.48% 148.85% 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 1.51 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.
 


 

337  283  529  1126 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.39+0.27 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.16+0.05 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 
 THHEAVY 0.1350.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers