Highlights

[PERDANA] YoY Annual (Unaudited) Result on 2018-12-31 [#4]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 21-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend YoY -     77.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 239,997 189,653 147,787 191,711 228,191 347,217 274,648 -2.22%
  YoY % 26.55% 28.33% -22.91% -15.99% -34.28% 26.42% -
  Horiz. % 87.38% 69.05% 53.81% 69.80% 83.08% 126.42% 100.00%
PBT -14,453 -38,921 -183,435 -35,948 -115,305 92,435 65,389 -
  YoY % 62.87% 78.78% -410.28% 68.82% -224.74% 41.36% -
  Horiz. % -22.10% -59.52% -280.53% -54.98% -176.34% 141.36% 100.00%
Tax -8,401 -1,989 1,487 7,902 -299 -1,469 -3,411 16.20%
  YoY % -322.37% -233.76% -81.18% 2,742.81% 79.65% 56.93% -
  Horiz. % 246.29% 58.31% -43.59% -231.66% 8.77% 43.07% 100.00%
NP -22,854 -40,910 -181,948 -28,046 -115,604 90,966 61,978 -
  YoY % 44.14% 77.52% -548.75% 75.74% -227.08% 46.77% -
  Horiz. % -36.87% -66.01% -293.57% -45.25% -186.52% 146.77% 100.00%
NP to SH -22,853 -40,909 -181,946 -28,040 -116,053 90,968 61,660 -
  YoY % 44.14% 77.52% -548.88% 75.84% -227.58% 47.53% -
  Horiz. % -37.06% -66.35% -295.08% -45.48% -188.21% 147.53% 100.00%
Tax Rate - % - % - % - % - % 1.59 % 5.22 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -69.54% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 30.46% 100.00%
Total Cost 262,851 230,563 329,735 219,757 343,795 256,251 212,670 3.59%
  YoY % 14.00% -30.08% 50.05% -36.08% 34.16% 20.49% -
  Horiz. % 123.60% 108.41% 155.05% 103.33% 161.66% 120.49% 100.00%
Net Worth 311,388 459,297 498,221 739,547 747,332 685,227 548,880 -9.01%
  YoY % -32.20% -7.81% -32.63% -1.04% 9.06% 24.84% -
  Horiz. % 56.73% 83.68% 90.77% 134.74% 136.16% 124.84% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 311,388 459,297 498,221 739,547 747,332 685,227 548,880 -9.01%
  YoY % -32.20% -7.81% -32.63% -1.04% 9.06% 24.84% -
  Horiz. % 56.73% 83.68% 90.77% 134.74% 136.16% 124.84% 100.00%
NOSH 778,470 778,470 778,470 778,470 778,470 736,803 712,832 1.48%
  YoY % 0.00% 0.00% 0.00% 0.00% 5.66% 3.36% -
  Horiz. % 109.21% 109.21% 109.21% 109.21% 109.21% 103.36% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -9.52 % -21.57 % -123.12 % -14.63 % -50.66 % 26.20 % 22.57 % -
  YoY % 55.86% 82.48% -741.56% 71.12% -293.36% 16.08% -
  Horiz. % -42.18% -95.57% -545.50% -64.82% -224.46% 116.08% 100.00%
ROE -7.34 % -8.91 % -36.52 % -3.79 % -15.53 % 13.28 % 11.23 % -
  YoY % 17.62% 75.60% -863.59% 75.60% -216.94% 18.25% -
  Horiz. % -65.36% -79.34% -325.20% -33.75% -138.29% 118.25% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 30.83 24.36 18.98 24.63 29.31 47.12 38.53 -3.65%
  YoY % 26.56% 28.35% -22.94% -15.97% -37.80% 22.29% -
  Horiz. % 80.02% 63.22% 49.26% 63.92% 76.07% 122.29% 100.00%
EPS -2.94 -5.26 -23.37 -3.60 -15.39 11.95 8.65 -
  YoY % 44.11% 77.49% -549.17% 76.61% -228.79% 38.15% -
  Horiz. % -33.99% -60.81% -270.17% -41.62% -177.92% 138.15% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4000 0.5900 0.6400 0.9500 0.9600 0.9300 0.7700 -10.34%
  YoY % -32.20% -7.81% -32.63% -1.04% 3.23% 20.78% -
  Horiz. % 51.95% 76.62% 83.12% 123.38% 124.68% 120.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,214,971
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 10.84 8.56 6.67 8.66 10.30 15.68 12.40 -2.21%
  YoY % 26.64% 28.34% -22.98% -15.92% -34.31% 26.45% -
  Horiz. % 87.42% 69.03% 53.79% 69.84% 83.06% 126.45% 100.00%
EPS -1.03 -1.85 -8.21 -1.27 -5.24 4.11 2.78 -
  YoY % 44.32% 77.47% -546.46% 75.76% -227.49% 47.84% -
  Horiz. % -37.05% -66.55% -295.32% -45.68% -188.49% 147.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1406 0.2074 0.2249 0.3339 0.3374 0.3094 0.2478 -9.01%
  YoY % -32.21% -7.78% -32.64% -1.04% 9.05% 24.86% -
  Horiz. % 56.74% 83.70% 90.76% 134.75% 136.16% 124.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.3950 0.2150 0.3250 1.5400 1.5400 1.1100 1.5900 -
P/RPS 1.28 0.88 1.71 6.25 5.25 2.36 4.13 -17.73%
  YoY % 45.45% -48.54% -72.64% 19.05% 122.46% -42.86% -
  Horiz. % 30.99% 21.31% 41.40% 151.33% 127.12% 57.14% 100.00%
P/EPS -13.46 -4.09 -1.39 -42.75 -10.33 8.99 18.38 -
  YoY % -229.10% -194.24% 96.75% -313.84% -214.91% -51.09% -
  Horiz. % -73.23% -22.25% -7.56% -232.59% -56.20% 48.91% 100.00%
EY -7.43 -24.44 -71.91 -2.34 -9.68 11.12 5.44 -
  YoY % 69.60% 66.01% -2,973.08% 75.83% -187.05% 104.41% -
  Horiz. % -136.58% -449.26% -1,321.88% -43.01% -177.94% 204.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.99 0.36 0.51 1.62 1.60 1.19 2.06 -11.49%
  YoY % 175.00% -29.41% -68.52% 1.25% 34.45% -42.23% -
  Horiz. % 48.06% 17.48% 24.76% 78.64% 77.67% 57.77% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 20/02/20 21/02/19 22/02/18 21/02/17 24/02/16 23/02/15 25/02/14 -
Price 0.4800 0.2650 0.3250 1.5400 1.5400 1.1900 1.9500 -
P/RPS 1.56 1.09 1.71 6.25 5.25 2.53 5.06 -17.80%
  YoY % 43.12% -36.26% -72.64% 19.05% 107.51% -50.00% -
  Horiz. % 30.83% 21.54% 33.79% 123.52% 103.75% 50.00% 100.00%
P/EPS -16.35 -5.04 -1.39 -42.75 -10.33 9.64 22.54 -
  YoY % -224.40% -262.59% 96.75% -313.84% -207.16% -57.23% -
  Horiz. % -72.54% -22.36% -6.17% -189.66% -45.83% 42.77% 100.00%
EY -6.12 -19.83 -71.91 -2.34 -9.68 10.38 4.44 -
  YoY % 69.14% 72.42% -2,973.08% 75.83% -193.26% 133.78% -
  Horiz. % -137.84% -446.62% -1,619.59% -52.70% -218.02% 233.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.20 0.45 0.51 1.62 1.60 1.28 2.53 -11.68%
  YoY % 166.67% -11.76% -68.52% 1.25% 25.00% -49.41% -
  Horiz. % 47.43% 17.79% 20.16% 64.03% 63.24% 50.59% 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
 
 

2103 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.880.00 
 KOTRA 2.870.00 
 UCREST 0.150.00 
 PUC 0.1450.00 
 WILLOW 0.430.00 
 EAH-WE 0.010.00 
 IRIS 0.390.00 
 TOPGLOV-C79 0.050.00 
 BTECH 0.500.00 
 3A 0.820.00 

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