Highlights

[PERDANA] YoY 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 -     -308.02%    YoY -     26.60%
Quarter Report


View:


Show?  YoY % Horiz. %

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 93,824 68,174 74,625 59,269 70,919 156,737 171,082 -9.52%
  YoY % 37.62% -8.64% 25.91% -16.43% -54.75% -8.38% -
  Horiz. % 54.84% 39.85% 43.62% 34.64% 41.45% 91.62% 100.00%
PBT 27,718 15,786 16,134 -18,337 -22,892 -2,887 28,937 -0.71%
  YoY % 75.59% -2.16% 187.99% 19.90% -692.93% -109.98% -
  Horiz. % 95.79% 54.55% 55.76% -63.37% -79.11% -9.98% 100.00%
Tax -706 86 -811 821 -957 -5,193 -5,483 -28.93%
  YoY % -920.93% 110.60% -198.78% 185.79% 81.57% 5.29% -
  Horiz. % 12.88% -1.57% 14.79% -14.97% 17.45% 94.71% 100.00%
NP 27,012 15,872 15,323 -17,516 -23,849 -8,080 23,454 2.38%
  YoY % 70.19% 3.58% 187.48% 26.55% -195.16% -134.45% -
  Horiz. % 115.17% 67.67% 65.33% -74.68% -101.68% -34.45% 100.00%
NP to SH 27,013 15,514 15,225 -17,420 -23,734 -8,938 19,376 5.69%
  YoY % 74.12% 1.90% 187.40% 26.60% -165.54% -146.13% -
  Horiz. % 139.41% 80.07% 78.58% -89.91% -122.49% -46.13% 100.00%
Tax Rate 2.55 % -0.54 % 5.03 % - % - % - % 18.95 % -28.40%
  YoY % 572.22% -110.74% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 13.46% -2.85% 26.54% 0.00% 0.00% 0.00% 100.00%
Total Cost 66,812 52,302 59,302 76,785 94,768 164,817 147,628 -12.37%
  YoY % 27.74% -11.80% -22.77% -18.98% -42.50% 11.64% -
  Horiz. % 45.26% 35.43% 40.17% 52.01% 64.19% 111.64% 100.00%
Net Worth 642,112 532,493 476,091 495,142 458,311 569,052 511,931 3.85%
  YoY % 20.59% 11.85% -3.85% 8.04% -19.46% 11.16% -
  Horiz. % 125.43% 104.02% 93.00% 96.72% 89.53% 111.16% 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 14,761 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 54.64 % - % - % - % - % - % - % -
  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 642,112 532,493 476,091 495,142 458,311 569,052 511,931 3.85%
  YoY % 20.59% 11.85% -3.85% 8.04% -19.46% 11.16% -
  Horiz. % 125.43% 104.02% 93.00% 96.72% 89.53% 111.16% 100.00%
NOSH 738,060 512,013 495,928 450,129 327,365 297,933 297,634 16.33%
  YoY % 44.15% 3.24% 10.17% 37.50% 9.88% 0.10% -
  Horiz. % 247.98% 172.03% 166.62% 151.24% 109.99% 100.10% 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 28.79 % 23.28 % 20.53 % -29.55 % -33.63 % -5.16 % 13.71 % 13.16%
  YoY % 23.67% 13.40% 169.48% 12.13% -551.74% -137.64% -
  Horiz. % 209.99% 169.80% 149.74% -215.54% -245.30% -37.64% 100.00%
ROE 4.21 % 2.91 % 3.20 % -3.52 % -5.18 % -1.57 % 3.78 % 1.81%
  YoY % 44.67% -9.06% 190.91% 32.05% -229.94% -141.53% -
  Horiz. % 111.38% 76.98% 84.66% -93.12% -137.04% -41.53% 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 12.71 13.31 15.05 13.17 21.66 52.61 57.48 -22.23%
  YoY % -4.51% -11.56% 14.27% -39.20% -58.83% -8.47% -
  Horiz. % 22.11% 23.16% 26.18% 22.91% 37.68% 91.53% 100.00%
EPS 3.66 3.03 3.07 -3.87 -7.25 -3.00 6.51 -9.15%
  YoY % 20.79% -1.30% 179.33% 46.62% -141.67% -146.08% -
  Horiz. % 56.22% 46.54% 47.16% -59.45% -111.37% -46.08% 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 - 825,624
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 11.36 8.26 9.04 7.18 8.59 18.98 20.72 -9.53%
  YoY % 37.53% -8.63% 25.91% -16.41% -54.74% -8.40% -
  Horiz. % 54.83% 39.86% 43.63% 34.65% 41.46% 91.60% 100.00%
EPS 3.27 1.88 1.84 -2.11 -2.87 -1.08 2.35 5.66%
  YoY % 73.94% 2.17% 187.20% 26.48% -165.74% -145.96% -
  Horiz. % 139.15% 80.00% 78.30% -89.79% -122.13% -45.96% 100.00%
DPS 1.79 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 0.7777 0.6450 0.5766 0.5997 0.5551 0.6892 0.6201 3.84%
  YoY % 20.57% 11.86% -3.85% 8.03% -19.46% 11.14% -
  Horiz. % 125.42% 104.02% 92.99% 96.71% 89.52% 111.14% 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 14.24 13.89 5.78 4.56 3.92 4.81 4.94 19.29%
  YoY % 2.52% 140.31% 26.75% 16.33% -18.50% -2.63% -
  Horiz. % 288.26% 281.17% 117.00% 92.31% 79.35% 97.37% 100.00%
P/EPS 49.45 61.06 28.34 -15.50 -11.72 -84.33 43.63 2.11%
  YoY % -19.01% 115.46% 282.84% -32.25% 86.10% -293.28% -
  Horiz. % 113.34% 139.95% 64.96% -35.53% -26.86% -193.28% 100.00%
EY 2.02 1.64 3.53 -6.45 -8.53 -1.19 2.29 -2.07%
  YoY % 23.17% -53.54% 154.73% 24.38% -616.81% -151.97% -
  Horiz. % 88.21% 71.62% 154.15% -281.66% -372.49% -51.97% 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 10.31 15.02 6.71 5.47 3.55 3.78 2.54 26.29%
  YoY % -31.36% 123.85% 22.67% 54.08% -6.08% 48.82% -
  Horiz. % 405.91% 591.34% 264.17% 215.35% 139.76% 148.82% 100.00%
P/EPS 35.79 66.01 32.90 -18.60 -10.62 -66.33 22.43 8.10%
  YoY % -45.78% 100.64% 276.88% -75.14% 83.99% -395.72% -
  Horiz. % 159.56% 294.29% 146.68% -82.92% -47.35% -295.72% 100.00%
EY 2.79 1.52 3.04 -5.37 -9.42 -1.51 4.46 -7.52%
  YoY % 83.55% -50.00% 156.61% 42.99% -523.84% -133.86% -
  Horiz. % 62.56% 34.08% 68.16% -120.40% -211.21% -33.86% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers