Highlights

[PERDANA] QoQ TTM Result on 2014-12-31 [#4]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 23-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -4.17%    YoY -     47.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 257,137 305,065 329,455 347,217 347,707 322,057 305,139 -10.77%
  QoQ % -15.71% -7.40% -5.12% -0.14% 7.96% 5.54% -
  Horiz. % 84.27% 99.98% 107.97% 113.79% 113.95% 105.54% 100.00%
PBT -18,555 44,683 79,654 92,435 95,351 83,419 74,582 -
  QoQ % -141.53% -43.90% -13.83% -3.06% 14.30% 11.85% -
  Horiz. % -24.88% 59.91% 106.80% 123.94% 127.85% 111.85% 100.00%
Tax -1,816 -2,406 -1,618 -1,469 -1,020 -228 -1,851 -1.26%
  QoQ % 24.52% -48.70% -10.14% -44.02% -347.37% 87.68% -
  Horiz. % 98.11% 129.98% 87.41% 79.36% 55.11% 12.32% 100.00%
NP -20,371 42,277 78,036 90,966 94,331 83,191 72,731 -
  QoQ % -148.18% -45.82% -14.21% -3.57% 13.39% 14.38% -
  Horiz. % -28.01% 58.13% 107.29% 125.07% 129.70% 114.38% 100.00%
NP to SH -20,818 41,831 77,589 90,968 94,927 83,428 72,582 -
  QoQ % -149.77% -46.09% -14.71% -4.17% 13.78% 14.94% -
  Horiz. % -28.68% 57.63% 106.90% 125.33% 130.79% 114.94% 100.00%
Tax Rate - % 5.38 % 2.03 % 1.59 % 1.07 % 0.27 % 2.48 % -
  QoQ % 0.00% 165.02% 27.67% 48.60% 296.30% -89.11% -
  Horiz. % 0.00% 216.94% 81.85% 64.11% 43.15% 10.89% 100.00%
Total Cost 277,508 262,788 251,419 256,251 253,376 238,866 232,408 12.54%
  QoQ % 5.60% 4.52% -1.89% 1.13% 6.07% 2.78% -
  Horiz. % 119.41% 113.07% 108.18% 110.26% 109.02% 102.78% 100.00%
Net Worth 786,088 710,745 693,912 687,512 642,112 605,841 577,828 22.75%
  QoQ % 10.60% 2.43% 0.93% 7.07% 5.99% 4.85% -
  Horiz. % 136.04% 123.00% 120.09% 118.98% 111.13% 104.85% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 786,088 710,745 693,912 687,512 642,112 605,841 577,828 22.75%
  QoQ % 10.60% 2.43% 0.93% 7.07% 5.99% 4.85% -
  Horiz. % 136.04% 123.00% 120.09% 118.98% 111.13% 104.85% 100.00%
NOSH 748,655 748,152 738,205 739,261 738,060 738,830 731,428 1.56%
  QoQ % 0.07% 1.35% -0.14% 0.16% -0.10% 1.01% -
  Horiz. % 102.36% 102.29% 100.93% 101.07% 100.91% 101.01% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -7.92 % 13.86 % 23.69 % 26.20 % 27.13 % 25.83 % 23.84 % -
  QoQ % -157.14% -41.49% -9.58% -3.43% 5.03% 8.35% -
  Horiz. % -33.22% 58.14% 99.37% 109.90% 113.80% 108.35% 100.00%
ROE -2.65 % 5.89 % 11.18 % 13.23 % 14.78 % 13.77 % 12.56 % -
  QoQ % -144.99% -47.32% -15.50% -10.49% 7.33% 9.63% -
  Horiz. % -21.10% 46.89% 89.01% 105.33% 117.68% 109.63% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 34.35 40.78 44.63 46.97 47.11 43.59 41.72 -12.14%
  QoQ % -15.77% -8.63% -4.98% -0.30% 8.08% 4.48% -
  Horiz. % 82.33% 97.75% 106.98% 112.58% 112.92% 104.48% 100.00%
EPS -2.78 5.59 10.51 12.31 12.86 11.29 9.92 -
  QoQ % -149.73% -46.81% -14.62% -4.28% 13.91% 13.81% -
  Horiz. % -28.02% 56.35% 105.95% 124.09% 129.64% 113.81% 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 1.0500 0.9500 0.9400 0.9300 0.8700 0.8200 0.7900 20.86%
  QoQ % 10.53% 1.06% 1.08% 6.90% 6.10% 3.80% -
  Horiz. % 132.91% 120.25% 118.99% 117.72% 110.13% 103.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,214,572
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 11.61 13.78 14.88 15.68 15.70 14.54 13.78 -10.79%
  QoQ % -15.75% -7.39% -5.10% -0.13% 7.98% 5.52% -
  Horiz. % 84.25% 100.00% 107.98% 113.79% 113.93% 105.52% 100.00%
EPS -0.94 1.89 3.50 4.11 4.29 3.77 3.28 -
  QoQ % -149.74% -46.00% -14.84% -4.20% 13.79% 14.94% -
  Horiz. % -28.66% 57.62% 106.71% 125.30% 130.79% 114.94% 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 0.3550 0.3209 0.3133 0.3104 0.2899 0.2736 0.2609 22.77%
  QoQ % 10.63% 2.43% 0.93% 7.07% 5.96% 4.87% -
  Horiz. % 136.07% 123.00% 120.08% 118.97% 111.12% 104.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.5400 1.5200 1.2400 1.1100 1.8100 1.8300 1.9100 -
P/RPS 4.48 3.73 2.78 2.36 3.84 4.20 4.58 -1.46%
  QoQ % 20.11% 34.17% 17.80% -38.54% -8.57% -8.30% -
  Horiz. % 97.82% 81.44% 60.70% 51.53% 83.84% 91.70% 100.00%
P/EPS -55.38 27.19 11.80 9.02 14.07 16.21 19.25 -
  QoQ % -303.68% 130.42% 30.82% -35.89% -13.20% -15.79% -
  Horiz. % -287.69% 141.25% 61.30% 46.86% 73.09% 84.21% 100.00%
EY -1.81 3.68 8.48 11.09 7.11 6.17 5.20 -
  QoQ % -149.18% -56.60% -23.53% 55.98% 15.24% 18.65% -
  Horiz. % -34.81% 70.77% 163.08% 213.27% 136.73% 118.65% 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 1.47 1.60 1.32 1.19 2.08 2.23 2.42 -28.25%
  QoQ % -8.12% 21.21% 10.92% -42.79% -6.73% -7.85% -
  Horiz. % 60.74% 66.12% 54.55% 49.17% 85.95% 92.15% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 25/08/15 21/05/15 23/02/15 25/11/14 19/08/14 22/05/14 -
Price 1.5400 1.5200 1.5200 1.1900 1.3100 1.8300 1.8200 -
P/RPS 4.48 3.73 3.41 2.53 2.78 4.20 4.36 1.82%
  QoQ % 20.11% 9.38% 34.78% -8.99% -33.81% -3.67% -
  Horiz. % 102.75% 85.55% 78.21% 58.03% 63.76% 96.33% 100.00%
P/EPS -55.38 27.19 14.46 9.67 10.19 16.21 18.34 -
  QoQ % -303.68% 88.04% 49.53% -5.10% -37.14% -11.61% -
  Horiz. % -301.96% 148.26% 78.84% 52.73% 55.56% 88.39% 100.00%
EY -1.81 3.68 6.91 10.34 9.82 6.17 5.45 -
  QoQ % -149.18% -46.74% -33.17% 5.30% 59.16% 13.21% -
  Horiz. % -33.21% 67.52% 126.79% 189.72% 180.18% 113.21% 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 1.47 1.60 1.62 1.28 1.51 2.23 2.30 -25.78%
  QoQ % -8.12% -1.23% 26.56% -15.23% -32.29% -3.04% -
  Horiz. % 63.91% 69.57% 70.43% 55.65% 65.65% 96.96% 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
 
 

2166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.240.00 
 KOTRA 3.270.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.010.00 
 IRIS 0.2650.00 
 TOPGLOV-C79 0.470.00 
 BTECH 0.4850.00 

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