Highlights

[PERDANA] YoY TTM Result on 2014-06-30 [#2]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 19-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     14.94%    YoY -     252.48%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 164,428 185,891 305,065 322,057 267,255 236,229 286,963 -8.86%
  YoY % -11.55% -39.07% -5.28% 20.51% 13.13% -17.68% -
  Horiz. % 57.30% 64.78% 106.31% 112.23% 93.13% 82.32% 100.00%
PBT -128,055 -145,001 44,683 83,419 28,890 -72,380 -41,424 20.67%
  YoY % 11.69% -424.51% -46.44% 188.75% 139.91% -74.73% -
  Horiz. % 309.13% 350.04% -107.87% -201.38% -69.74% 174.73% 100.00%
Tax 13,276 -9,512 -2,406 -228 -4,477 71 -1,672 -
  YoY % 239.57% -295.34% -955.26% 94.91% -6,405.63% 104.25% -
  Horiz. % -794.02% 568.90% 143.90% 13.64% 267.76% -4.25% 100.00%
NP -114,779 -154,513 42,277 83,191 24,413 -72,309 -43,096 17.72%
  YoY % 25.72% -465.48% -49.18% 240.77% 133.76% -67.79% -
  Horiz. % 266.33% 358.53% -98.10% -193.04% -56.65% 167.79% 100.00%
NP to SH -114,773 -154,514 41,831 83,428 23,669 -72,259 -42,612 17.94%
  YoY % 25.72% -469.38% -49.86% 252.48% 132.76% -69.57% -
  Horiz. % 269.34% 362.61% -98.17% -195.79% -55.55% 169.57% 100.00%
Tax Rate - % - % 5.38 % 0.27 % 15.50 % - % - % -
  YoY % 0.00% 0.00% 1,892.59% -98.26% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 34.71% 1.74% 100.00% - -
Total Cost 279,207 340,404 262,788 238,866 242,842 308,538 330,059 -2.75%
  YoY % -17.98% 29.54% 10.01% -1.64% -21.29% -6.52% -
  Horiz. % 84.59% 103.13% 79.62% 72.37% 73.58% 93.48% 100.00%
Net Worth 591,637 661,700 710,745 605,841 503,699 470,572 495,236 3.01%
  YoY % -10.59% -6.90% 17.32% 20.28% 7.04% -4.98% -
  Horiz. % 119.47% 133.61% 143.52% 122.33% 101.71% 95.02% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 591,637 661,700 710,745 605,841 503,699 470,572 495,236 3.01%
  YoY % -10.59% -6.90% 17.32% 20.28% 7.04% -4.98% -
  Horiz. % 119.47% 133.61% 143.52% 122.33% 101.71% 95.02% 100.00%
NOSH 778,470 778,470 748,152 738,830 498,712 495,339 450,215 9.55%
  YoY % 0.00% 4.05% 1.26% 48.15% 0.68% 10.02% -
  Horiz. % 172.91% 172.91% 166.18% 164.11% 110.77% 110.02% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -69.81 % -83.12 % 13.86 % 25.83 % 9.13 % -30.61 % -15.02 % 29.15%
  YoY % 16.01% -699.71% -46.34% 182.91% 129.83% -103.79% -
  Horiz. % 464.78% 553.40% -92.28% -171.97% -60.79% 203.79% 100.00%
ROE -19.40 % -23.35 % 5.89 % 13.77 % 4.70 % -15.36 % -8.60 % 14.51%
  YoY % 16.92% -496.43% -57.23% 192.98% 130.60% -78.60% -
  Horiz. % 225.58% 271.51% -68.49% -160.12% -54.65% 178.60% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 21.12 23.88 40.78 43.59 53.59 47.69 63.74 -16.80%
  YoY % -11.56% -41.44% -6.45% -18.66% 12.37% -25.18% -
  Horiz. % 33.13% 37.46% 63.98% 68.39% 84.08% 74.82% 100.00%
EPS -14.74 -19.85 5.59 11.29 4.75 -14.59 -9.46 7.66%
  YoY % 25.74% -455.10% -50.49% 137.68% 132.56% -54.23% -
  Horiz. % 155.81% 209.83% -59.09% -119.34% -50.21% 154.23% 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 0.7600 0.8500 0.9500 0.8200 1.0100 0.9500 1.1000 -5.97%
  YoY % -10.59% -10.53% 15.85% -18.81% 6.32% -13.64% -
  Horiz. % 69.09% 77.27% 86.36% 74.55% 91.82% 86.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 900,948
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 18.25 20.63 33.86 35.75 29.66 26.22 31.85 -8.86%
  YoY % -11.54% -39.07% -5.29% 20.53% 13.12% -17.68% -
  Horiz. % 57.30% 64.77% 106.31% 112.24% 93.12% 82.32% 100.00%
EPS -12.74 -17.15 4.64 9.26 2.63 -8.02 -4.73 17.94%
  YoY % 25.71% -469.61% -49.89% 252.09% 132.79% -69.56% -
  Horiz. % 269.34% 362.58% -98.10% -195.77% -55.60% 169.56% 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 0.6567 0.7344 0.7889 0.6724 0.5591 0.5223 0.5497 3.01%
  YoY % -10.58% -6.91% 17.33% 20.26% 7.05% -4.98% -
  Horiz. % 119.47% 133.60% 143.51% 122.32% 101.71% 95.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.5400 1.5400 1.5200 1.8300 1.9100 0.6300 0.8700 -
P/RPS 7.29 6.45 3.73 4.20 3.56 1.32 1.36 32.26%
  YoY % 13.02% 72.92% -11.19% 17.98% 169.70% -2.94% -
  Horiz. % 536.03% 474.26% 274.26% 308.82% 261.76% 97.06% 100.00%
P/EPS -10.45 -7.76 27.19 16.21 40.24 -4.32 -9.19 2.16%
  YoY % -34.66% -128.54% 67.74% -59.72% 1,031.48% 52.99% -
  Horiz. % 113.71% 84.44% -295.87% -176.39% -437.87% 47.01% 100.00%
EY -9.57 -12.89 3.68 6.17 2.48 -23.16 -10.88 -2.11%
  YoY % 25.76% -450.27% -40.36% 148.79% 110.71% -112.87% -
  Horiz. % 87.96% 118.47% -33.82% -56.71% -22.79% 212.87% 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 2.03 1.81 1.60 2.23 1.89 0.66 0.79 17.02%
  YoY % 12.15% 13.12% -28.25% 17.99% 186.36% -16.46% -
  Horiz. % 256.96% 229.11% 202.53% 282.28% 239.24% 83.54% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 21/08/17 22/08/16 25/08/15 19/08/14 20/08/13 28/08/12 18/08/11 -
Price 1.5400 1.5400 1.5200 1.8300 1.8300 0.6800 0.7500 -
P/RPS 7.29 6.45 3.73 4.20 3.41 1.43 1.18 35.42%
  YoY % 13.02% 72.92% -11.19% 23.17% 138.46% 21.19% -
  Horiz. % 617.80% 546.61% 316.10% 355.93% 288.98% 121.19% 100.00%
P/EPS -10.45 -7.76 27.19 16.21 38.56 -4.66 -7.92 4.72%
  YoY % -34.66% -128.54% 67.74% -57.96% 927.47% 41.16% -
  Horiz. % 131.94% 97.98% -343.31% -204.67% -486.87% 58.84% 100.00%
EY -9.57 -12.89 3.68 6.17 2.59 -21.45 -12.62 -4.50%
  YoY % 25.76% -450.27% -40.36% 138.22% 112.07% -69.97% -
  Horiz. % 75.83% 102.14% -29.16% -48.89% -20.52% 169.97% 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 2.03 1.81 1.60 2.23 1.81 0.72 0.68 19.98%
  YoY % 12.15% 13.12% -28.25% 23.20% 151.39% 5.88% -
  Horiz. % 298.53% 266.18% 235.29% 327.94% 266.18% 105.88% 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