Highlights

[PERDANA] YoY Cumulative Quarter Result on 2011-09-30 [#3]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -174,200.00%    YoY -     67.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 269,668 196,609 195,345 199,624 179,198 486,265 473,386 -8.95%
  YoY % 37.16% 0.65% -2.14% 11.40% -63.15% 2.72% -
  Horiz. % 56.97% 41.53% 41.27% 42.17% 37.85% 102.72% 100.00%
PBT 74,224 44,262 13,439 -17,534 -53,562 44,048 82,312 -1.71%
  YoY % 67.69% 229.35% 176.65% 67.26% -221.60% -46.49% -
  Horiz. % 90.17% 53.77% 16.33% -21.30% -65.07% 53.51% 100.00%
Tax -1,185 -3,576 -1,150 -113 272 -12,048 -12,377 -32.35%
  YoY % 66.86% -210.96% -917.70% -141.54% 102.26% 2.66% -
  Horiz. % 9.57% 28.89% 9.29% 0.91% -2.20% 97.34% 100.00%
NP 73,039 40,686 12,289 -17,647 -53,290 32,000 69,935 0.73%
  YoY % 79.52% 231.08% 169.64% 66.88% -266.53% -54.24% -
  Horiz. % 104.44% 58.18% 17.57% -25.23% -76.20% 45.76% 100.00%
NP to SH 73,041 39,774 12,147 -17,410 -53,114 25,267 56,634 4.33%
  YoY % 83.64% 227.44% 169.77% 67.22% -310.21% -55.39% -
  Horiz. % 128.97% 70.23% 21.45% -30.74% -93.78% 44.61% 100.00%
Tax Rate 1.60 % 8.08 % 8.56 % - % - % 27.35 % 15.04 % -31.15%
  YoY % -80.20% -5.61% 0.00% 0.00% 0.00% 81.85% -
  Horiz. % 10.64% 53.72% 56.91% 0.00% 0.00% 181.85% 100.00%
Total Cost 196,629 155,923 183,056 217,271 232,488 454,265 403,451 -11.28%
  YoY % 26.11% -14.82% -15.75% -6.55% -48.82% 12.59% -
  Horiz. % 48.74% 38.65% 45.37% 53.85% 57.62% 112.59% 100.00%
Net Worth 640,581 520,969 475,964 494,857 430,570 568,433 511,878 3.81%
  YoY % 22.96% 9.46% -3.82% 14.93% -24.25% 11.05% -
  Horiz. % 125.14% 101.78% 92.98% 96.67% 84.12% 111.05% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 14,726 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 20.16 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 640,581 520,969 475,964 494,857 430,570 568,433 511,878 3.81%
  YoY % 22.96% 9.46% -3.82% 14.93% -24.25% 11.05% -
  Horiz. % 125.14% 101.78% 92.98% 96.67% 84.12% 111.05% 100.00%
NOSH 736,300 500,931 495,795 449,870 307,550 297,608 297,603 16.29%
  YoY % 46.99% 1.04% 10.21% 46.28% 3.34% 0.00% -
  Horiz. % 247.41% 168.32% 166.60% 151.16% 103.34% 100.00% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 27.08 % 20.69 % 6.29 % -8.84 % -29.74 % 6.58 % 14.77 % 10.63%
  YoY % 30.88% 228.93% 171.15% 70.28% -551.98% -55.45% -
  Horiz. % 183.34% 140.08% 42.59% -59.85% -201.35% 44.55% 100.00%
ROE 11.40 % 7.63 % 2.55 % -3.52 % -12.34 % 4.45 % 11.06 % 0.51%
  YoY % 49.41% 199.22% 172.44% 71.47% -377.30% -59.76% -
  Horiz. % 103.07% 68.99% 23.06% -31.83% -111.57% 40.24% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 36.62 39.25 39.40 44.37 58.27 163.39 159.07 -21.70%
  YoY % -6.70% -0.38% -11.20% -23.85% -64.34% 2.72% -
  Horiz. % 23.02% 24.67% 24.77% 27.89% 36.63% 102.72% 100.00%
EPS 9.92 7.94 2.45 -3.87 -17.27 8.49 19.03 -10.28%
  YoY % 24.94% 224.08% 163.31% 77.59% -303.42% -55.39% -
  Horiz. % 52.13% 41.72% 12.87% -20.34% -90.75% 44.61% 100.00%
DPS 2.00 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. % 100.00% - - - - - -
NAPS 0.8700 1.0400 0.9600 1.1000 1.4000 1.9100 1.7200 -10.73%
  YoY % -16.35% 8.33% -12.73% -21.43% -26.70% 11.05% -
  Horiz. % 50.58% 60.47% 55.81% 63.95% 81.40% 111.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 900,948
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 29.93 21.82 21.68 22.16 19.89 53.97 52.54 -8.95%
  YoY % 37.17% 0.65% -2.17% 11.41% -63.15% 2.72% -
  Horiz. % 56.97% 41.53% 41.26% 42.18% 37.86% 102.72% 100.00%
EPS 8.11 4.41 1.35 -1.93 -5.90 2.80 6.29 4.32%
  YoY % 83.90% 226.67% 169.95% 67.29% -310.71% -55.48% -
  Horiz. % 128.93% 70.11% 21.46% -30.68% -93.80% 44.52% 100.00%
DPS 1.63 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. % 100.00% - - - - - -
NAPS 0.7110 0.5782 0.5283 0.5493 0.4779 0.6309 0.5682 3.81%
  YoY % 22.97% 9.45% -3.82% 14.94% -24.25% 11.03% -
  Horiz. % 125.13% 101.76% 92.98% 96.67% 84.11% 111.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.8100 1.8500 0.8700 0.6000 0.8500 2.5300 2.8400 -
P/RPS 4.94 4.71 2.21 1.35 1.46 1.55 1.79 18.43%
  YoY % 4.88% 113.12% 63.70% -7.53% -5.81% -13.41% -
  Horiz. % 275.98% 263.13% 123.46% 75.42% 81.56% 86.59% 100.00%
P/EPS 18.25 23.30 35.51 -15.50 -4.92 29.80 14.92 3.41%
  YoY % -21.67% -34.38% 329.10% -215.04% -116.51% 99.73% -
  Horiz. % 122.32% 156.17% 238.00% -103.89% -32.98% 199.73% 100.00%
EY 5.48 4.29 2.82 -6.45 -20.32 3.36 6.70 -3.29%
  YoY % 27.74% 52.13% 143.72% 68.26% -704.76% -49.85% -
  Horiz. % 81.79% 64.03% 42.09% -96.27% -303.28% 50.15% 100.00%
DY 1.10 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. % 100.00% - - - - - -
P/NAPS 2.08 1.78 0.91 0.55 0.61 1.32 1.65 3.93%
  YoY % 16.85% 95.60% 65.45% -9.84% -53.79% -20.00% -
  Horiz. % 126.06% 107.88% 55.15% 33.33% 36.97% 80.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 19/11/13 06/12/12 24/11/11 24/11/10 16/11/09 27/11/08 -
Price 1.3100 2.0000 1.0100 0.7200 0.7700 1.9900 1.4600 -
P/RPS 3.58 5.10 2.56 1.62 1.32 1.22 0.92 25.40%
  YoY % -29.80% 99.22% 58.02% 22.73% 8.20% 32.61% -
  Horiz. % 389.13% 554.35% 278.26% 176.09% 143.48% 132.61% 100.00%
P/EPS 13.21 25.19 41.22 -18.60 -4.46 23.44 7.67 9.48%
  YoY % -47.56% -38.89% 321.61% -317.04% -119.03% 205.61% -
  Horiz. % 172.23% 328.42% 537.42% -242.50% -58.15% 305.61% 100.00%
EY 7.57 3.97 2.43 -5.37 -22.43 4.27 13.03 -8.65%
  YoY % 90.68% 63.37% 145.25% 76.06% -625.29% -67.23% -
  Horiz. % 58.10% 30.47% 18.65% -41.21% -172.14% 32.77% 100.00%
DY 1.53 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. % 100.00% - - - - - -
P/NAPS 1.51 1.92 1.05 0.65 0.55 1.04 0.85 10.05%
  YoY % -21.35% 82.86% 61.54% 18.18% -47.12% 22.35% -
  Horiz. % 177.65% 225.88% 123.53% 76.47% 64.71% 122.35% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【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?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers