Highlights

[PERDANA] YoY Quarter Result on 2017-09-30 [#3]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 21-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     75.72%    YoY -     -402.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 87,409 61,214 49,754 52,952 45,896 93,824 68,174 4.23%
  YoY % 42.79% 23.03% -6.04% 15.37% -51.08% 37.62% -
  Horiz. % 128.21% 89.79% 72.98% 77.67% 67.32% 137.62% 100.00%
PBT 18,707 7,783 -13,713 6,687 -35,520 27,718 15,786 2.87%
  YoY % 140.36% 156.76% -305.07% 118.83% -228.15% 75.59% -
  Horiz. % 118.50% 49.30% -86.87% 42.36% -225.01% 175.59% 100.00%
Tax -620 -1,250 -5,140 -448 -116 -706 86 -
  YoY % 50.40% 75.68% -1,047.32% -286.21% 83.57% -920.93% -
  Horiz. % -720.93% -1,453.49% -5,976.74% -520.93% -134.88% -820.93% 100.00%
NP 18,087 6,533 -18,853 6,239 -35,636 27,012 15,872 2.20%
  YoY % 176.86% 134.65% -402.18% 117.51% -231.93% 70.19% -
  Horiz. % 113.96% 41.16% -118.78% 39.31% -224.52% 170.19% 100.00%
NP to SH 18,087 6,533 -18,853 6,239 -35,636 27,013 15,514 2.59%
  YoY % 176.86% 134.65% -402.18% 117.51% -231.92% 74.12% -
  Horiz. % 116.59% 42.11% -121.52% 40.22% -229.70% 174.12% 100.00%
Tax Rate 3.31 % 16.06 % - % 6.70 % - % 2.55 % -0.54 % -
  YoY % -79.39% 0.00% 0.00% 0.00% 0.00% 572.22% -
  Horiz. % -612.96% -2,974.07% 0.00% -1,240.74% 0.00% -472.22% 100.00%
Total Cost 69,322 54,681 68,607 46,713 81,532 66,812 52,302 4.81%
  YoY % 26.78% -20.30% 46.87% -42.71% 22.03% 27.74% -
  Horiz. % 132.54% 104.55% 131.17% 89.31% 155.89% 127.74% 100.00%
Net Worth 451,513 451,513 560,499 685,054 786,088 642,112 532,493 -2.71%
  YoY % 0.00% -19.44% -18.18% -12.85% 22.42% 20.59% -
  Horiz. % 84.79% 84.79% 105.26% 128.65% 147.62% 120.59% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - 14,761 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 54.64 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 451,513 451,513 560,499 685,054 786,088 642,112 532,493 -2.71%
  YoY % 0.00% -19.44% -18.18% -12.85% 22.42% 20.59% -
  Horiz. % 84.79% 84.79% 105.26% 128.65% 147.62% 120.59% 100.00%
NOSH 778,470 778,470 778,470 778,470 748,655 738,060 512,013 7.23%
  YoY % 0.00% 0.00% 0.00% 3.98% 1.44% 44.15% -
  Horiz. % 152.04% 152.04% 152.04% 152.04% 146.22% 144.15% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 20.69 % 10.67 % -37.89 % 11.78 % -77.65 % 28.79 % 23.28 % -1.95%
  YoY % 93.91% 128.16% -421.65% 115.17% -369.71% 23.67% -
  Horiz. % 88.87% 45.83% -162.76% 50.60% -333.55% 123.67% 100.00%
ROE 4.01 % 1.45 % -3.36 % 0.91 % -4.53 % 4.21 % 2.91 % 5.49%
  YoY % 176.55% 143.15% -469.23% 120.09% -207.60% 44.67% -
  Horiz. % 137.80% 49.83% -115.46% 31.27% -155.67% 144.67% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 11.23 7.86 6.39 6.80 6.13 12.71 13.31 -2.79%
  YoY % 42.88% 23.00% -6.03% 10.93% -51.77% -4.51% -
  Horiz. % 84.37% 59.05% 48.01% 51.09% 46.06% 95.49% 100.00%
EPS 2.32 0.84 -2.42 0.80 -4.76 3.66 3.03 -4.35%
  YoY % 176.19% 134.71% -402.50% 116.81% -230.05% 20.79% -
  Horiz. % 76.57% 27.72% -79.87% 26.40% -157.10% 120.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.5800 0.5800 0.7200 0.8800 1.0500 0.8700 1.0400 -9.27%
  YoY % 0.00% -19.44% -18.18% -16.19% 20.69% -16.35% -
  Horiz. % 55.77% 55.77% 69.23% 84.62% 100.96% 83.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 778,470
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 11.23 7.86 6.39 6.80 5.90 12.05 8.76 4.22%
  YoY % 42.88% 23.00% -6.03% 15.25% -51.04% 37.56% -
  Horiz. % 128.20% 89.73% 72.95% 77.63% 67.35% 137.56% 100.00%
EPS 2.32 0.84 -2.42 0.80 -4.58 3.47 1.99 2.59%
  YoY % 176.19% 134.71% -402.50% 117.47% -231.99% 74.37% -
  Horiz. % 116.58% 42.21% -121.61% 40.20% -230.15% 174.37% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.90 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.5800 0.5800 0.7200 0.8800 1.0098 0.8248 0.6840 -2.71%
  YoY % 0.00% -19.44% -18.18% -12.85% 22.43% 20.58% -
  Horiz. % 84.80% 84.80% 105.26% 128.65% 147.63% 120.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.3050 0.2200 1.5400 1.5400 1.5400 1.8100 1.8500 -
P/RPS 2.72 2.80 24.10 22.64 25.12 14.24 13.89 -23.79%
  YoY % -2.86% -88.38% 6.45% -9.87% 76.40% 2.52% -
  Horiz. % 19.58% 20.16% 173.51% 162.99% 180.85% 102.52% 100.00%
P/EPS 13.13 26.22 -63.59 192.15 -32.35 49.45 61.06 -22.59%
  YoY % -49.92% 141.23% -133.09% 693.97% -165.42% -19.01% -
  Horiz. % 21.50% 42.94% -104.14% 314.69% -52.98% 80.99% 100.00%
EY 7.62 3.81 -1.57 0.52 -3.09 2.02 1.64 29.16%
  YoY % 100.00% 342.68% -401.92% 116.83% -252.97% 23.17% -
  Horiz. % 464.63% 232.32% -95.73% 31.71% -188.41% 123.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.10 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.53 0.38 2.14 1.75 1.47 2.08 1.78 -18.28%
  YoY % 39.47% -82.24% 22.29% 19.05% -29.33% 16.85% -
  Horiz. % 29.78% 21.35% 120.22% 98.31% 82.58% 116.85% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 22/11/18 - 21/11/16 24/11/15 25/11/14 19/11/13 -
Price 0.4550 0.2900 1.5400 1.5400 1.5400 1.3100 2.0000 -
P/RPS 4.05 3.69 24.10 22.64 25.12 10.31 15.02 -19.62%
  YoY % 9.76% -84.69% 6.45% -9.87% 143.65% -31.36% -
  Horiz. % 26.96% 24.57% 160.45% 150.73% 167.24% 68.64% 100.00%
P/EPS 19.58 34.56 -63.59 192.15 -32.35 35.79 66.01 -18.33%
  YoY % -43.34% 154.35% -133.09% 693.97% -190.39% -45.78% -
  Horiz. % 29.66% 52.36% -96.33% 291.09% -49.01% 54.22% 100.00%
EY 5.11 2.89 -1.57 0.52 -3.09 2.79 1.52 22.38%
  YoY % 76.82% 284.08% -401.92% 116.83% -210.75% 83.55% -
  Horiz. % 336.18% 190.13% -103.29% 34.21% -203.29% 183.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.53 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.78 0.50 2.14 1.75 1.47 1.51 1.92 -13.93%
  YoY % 56.00% -76.64% 22.29% 19.05% -2.65% -21.35% -
  Horiz. % 40.62% 26.04% 111.46% 91.15% 76.56% 78.65% 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.
 


 

266  279  486  1229 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.27-0.005 
 TDM 0.30+0.025 
 MUDAJYA 0.43+0.01 
 RSAWIT 0.34+0.04 
 HSI-H8F 0.23-0.02 
 PUC 0.045+0.01 
 SANICHI 0.075+0.015 
 HUBLINE 0.050.00 
 MATANG 0.09+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers