Highlights

[PERDANA] QoQ TTM 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 -     17.71%    YoY -     365.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 347,217 347,707 322,057 305,139 274,648 260,804 267,255 19.01%
  QoQ % -0.14% 7.96% 5.54% 11.10% 5.31% -2.41% -
  Horiz. % 129.92% 130.10% 120.51% 114.18% 102.77% 97.59% 100.00%
PBT 92,435 95,351 83,419 74,582 65,389 28,542 28,890 116.67%
  QoQ % -3.06% 14.30% 11.85% 14.06% 129.10% -1.20% -
  Horiz. % 319.95% 330.05% 288.75% 258.16% 226.34% 98.80% 100.00%
Tax -1,469 -1,020 -228 -1,851 -3,411 -3,580 -4,477 -52.33%
  QoQ % -44.02% -347.37% 87.68% 45.73% 4.72% 20.04% -
  Horiz. % 32.81% 22.78% 5.09% 41.34% 76.19% 79.96% 100.00%
NP 90,966 94,331 83,191 72,731 61,978 24,962 24,413 139.77%
  QoQ % -3.57% 13.39% 14.38% 17.35% 148.29% 2.25% -
  Horiz. % 372.61% 386.40% 340.77% 297.92% 253.87% 102.25% 100.00%
NP to SH 90,968 94,927 83,428 72,582 61,660 23,958 23,669 144.76%
  QoQ % -4.17% 13.78% 14.94% 17.71% 157.37% 1.22% -
  Horiz. % 384.33% 401.06% 352.48% 306.65% 260.51% 101.22% 100.00%
Tax Rate 1.59 % 1.07 % 0.27 % 2.48 % 5.22 % 12.54 % 15.50 % -78.00%
  QoQ % 48.60% 296.30% -89.11% -52.49% -58.37% -19.10% -
  Horiz. % 10.26% 6.90% 1.74% 16.00% 33.68% 80.90% 100.00%
Total Cost 256,251 253,376 238,866 232,408 212,670 235,842 242,842 3.64%
  QoQ % 1.13% 6.07% 2.78% 9.28% -9.83% -2.88% -
  Horiz. % 105.52% 104.34% 98.36% 95.70% 87.58% 97.12% 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 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
31/12/14 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 26.20 % 27.13 % 25.83 % 23.84 % 22.57 % 9.57 % 9.13 % 101.55%
  QoQ % -3.43% 5.03% 8.35% 5.63% 135.84% 4.82% -
  Horiz. % 286.97% 297.15% 282.91% 261.12% 247.21% 104.82% 100.00%
ROE 13.23 % 14.78 % 13.77 % 12.56 % 11.01 % 4.50 % 4.70 % 98.99%
  QoQ % -10.49% 7.33% 9.63% 14.08% 144.67% -4.26% -
  Horiz. % 281.49% 314.47% 292.98% 267.23% 234.26% 95.74% 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 46.97 47.11 43.59 41.72 37.77 50.94 53.59 -8.39%
  QoQ % -0.30% 8.08% 4.48% 10.46% -25.85% -4.94% -
  Horiz. % 87.65% 87.91% 81.34% 77.85% 70.48% 95.06% 100.00%
EPS 12.31 12.86 11.29 9.92 8.48 4.68 4.75 88.35%
  QoQ % -4.28% 13.91% 13.81% 16.98% 81.20% -1.47% -
  Horiz. % 259.16% 270.74% 237.68% 208.84% 178.53% 98.53% 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 0.9300 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 - 2,214,603
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 15.68 15.70 14.54 13.78 12.40 11.78 12.07 19.00%
  QoQ % -0.13% 7.98% 5.52% 11.13% 5.26% -2.40% -
  Horiz. % 129.91% 130.07% 120.46% 114.17% 102.73% 97.60% 100.00%
EPS 4.11 4.29 3.77 3.28 2.78 1.08 1.07 144.67%
  QoQ % -4.20% 13.79% 14.94% 17.99% 157.41% 0.93% -
  Horiz. % 384.11% 400.93% 352.34% 306.54% 259.81% 100.93% 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 0.3104 0.2899 0.2736 0.2609 0.2528 0.2404 0.2274 22.98%
  QoQ % 7.07% 5.96% 4.87% 3.20% 5.16% 5.72% -
  Horiz. % 136.50% 127.48% 120.32% 114.73% 111.17% 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 2.36 3.84 4.20 4.58 4.21 3.63 3.56 -23.91%
  QoQ % -38.54% -8.57% -8.30% 8.79% 15.98% 1.97% -
  Horiz. % 66.29% 107.87% 117.98% 128.65% 118.26% 101.97% 100.00%
P/EPS 9.02 14.07 16.21 19.25 18.75 39.54 40.24 -63.00%
  QoQ % -35.89% -13.20% -15.79% 2.67% -52.58% -1.74% -
  Horiz. % 22.42% 34.97% 40.28% 47.84% 46.60% 98.26% 100.00%
EY 11.09 7.11 6.17 5.20 5.33 2.53 2.48 170.69%
  QoQ % 55.98% 15.24% 18.65% -2.44% 110.67% 2.02% -
  Horiz. % 447.18% 286.69% 248.79% 209.68% 214.92% 102.02% 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 1.19 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 2.53 2.78 4.20 4.36 5.16 3.93 3.41 -18.00%
  QoQ % -8.99% -33.81% -3.67% -15.50% 31.30% 15.25% -
  Horiz. % 74.19% 81.52% 123.17% 127.86% 151.32% 115.25% 100.00%
P/EPS 9.67 10.19 16.21 18.34 22.99 42.74 38.56 -60.13%
  QoQ % -5.10% -37.14% -11.61% -20.23% -46.21% 10.84% -
  Horiz. % 25.08% 26.43% 42.04% 47.56% 59.62% 110.84% 100.00%
EY 10.34 9.82 6.17 5.45 4.35 2.34 2.59 151.03%
  QoQ % 5.30% 59.16% 13.21% 25.29% 85.90% -9.65% -
  Horiz. % 399.23% 379.15% 238.22% 210.42% 167.95% 90.35% 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 1.28 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

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!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS