Highlights

[PERDANA] YoY TTM 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 -     14.82%    YoY -     26.02%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 347,707 260,804 251,585 275,313 298,617 707,132 648,603 -9.87%
  YoY % 33.32% 3.66% -8.62% -7.80% -57.77% 9.02% -
  Horiz. % 53.61% 40.21% 38.79% 42.45% 46.04% 109.02% 100.00%
PBT 95,351 28,542 -37,909 -36,869 -48,909 81,217 131,848 -5.26%
  YoY % 234.07% 175.29% -2.82% 24.62% -160.22% -38.40% -
  Horiz. % 72.32% 21.65% -28.75% -27.96% -37.09% 61.60% 100.00%
Tax -1,020 -3,580 -1,561 106 -31 -14,574 -12,135 -33.80%
  YoY % 71.51% -129.34% -1,572.64% 441.94% 99.79% -20.10% -
  Horiz. % 8.41% 29.50% 12.86% -0.87% 0.26% 120.10% 100.00%
NP 94,331 24,962 -39,470 -36,763 -48,940 66,643 119,713 -3.89%
  YoY % 277.90% 163.24% -7.36% 24.88% -173.44% -44.33% -
  Horiz. % 78.80% 20.85% -32.97% -30.71% -40.88% 55.67% 100.00%
NP to SH 94,927 23,958 -39,614 -36,298 -49,064 56,301 101,693 -1.14%
  YoY % 296.22% 160.48% -9.14% 26.02% -187.15% -44.64% -
  Horiz. % 93.35% 23.56% -38.95% -35.69% -48.25% 55.36% 100.00%
Tax Rate 1.07 % 12.54 % - % - % - % 17.94 % 9.20 % -30.12%
  YoY % -91.47% 0.00% 0.00% 0.00% 0.00% 95.00% -
  Horiz. % 11.63% 136.30% 0.00% 0.00% 0.00% 195.00% 100.00%
Total Cost 253,376 235,842 291,055 312,076 347,557 640,489 528,890 -11.54%
  YoY % 7.43% -18.97% -6.74% -10.21% -45.74% 21.10% -
  Horiz. % 47.91% 44.59% 55.03% 59.01% 65.71% 121.10% 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 0 0 0 0 5,955 5,952 7,440 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.07% -20.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 80.05% 80.00% 100.00%
Div Payout % - % - % - % - % - % 10.57 % 7.32 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 44.40% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 144.40% 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 27.13 % 9.57 % -15.69 % -13.35 % -16.39 % 9.42 % 18.46 % 6.62%
  YoY % 183.49% 160.99% -17.53% 18.55% -273.99% -48.97% -
  Horiz. % 146.97% 51.84% -84.99% -72.32% -88.79% 51.03% 100.00%
ROE 14.78 % 4.50 % -8.32 % -7.33 % -10.71 % 9.89 % 19.86 % -4.80%
  YoY % 228.44% 154.09% -13.51% 31.56% -208.29% -50.20% -
  Horiz. % 74.42% 22.66% -41.89% -36.91% -53.93% 49.80% 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 47.11 50.94 50.73 61.16 91.22 237.35 217.92 -22.52%
  YoY % -7.52% 0.41% -17.05% -32.95% -61.57% 8.92% -
  Horiz. % 21.62% 23.38% 23.28% 28.07% 41.86% 108.92% 100.00%
EPS 12.86 4.68 -7.99 -8.06 -14.99 18.90 34.17 -15.02%
  YoY % 174.79% 158.57% 0.87% 46.23% -179.31% -44.69% -
  Horiz. % 37.64% 13.70% -23.38% -23.59% -43.87% 55.31% 100.00%
DPS 0.00 0.00 0.00 0.00 1.82 2.00 2.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% -9.00% -20.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 72.80% 80.00% 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 - 921,069
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 37.75 28.32 27.31 29.89 32.42 76.77 70.42 -9.87%
  YoY % 33.30% 3.70% -8.63% -7.80% -57.77% 9.02% -
  Horiz. % 53.61% 40.22% 38.78% 42.45% 46.04% 109.02% 100.00%
EPS 10.31 2.60 -4.30 -3.94 -5.33 6.11 11.04 -1.13%
  YoY % 296.54% 160.47% -9.14% 26.08% -187.23% -44.66% -
  Horiz. % 93.39% 23.55% -38.95% -35.69% -48.28% 55.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.65 0.65 0.81 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -19.75% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 80.25% 80.25% 100.00%
NAPS 0.6971 0.5781 0.5169 0.5376 0.4976 0.6178 0.5558 3.85%
  YoY % 20.58% 11.84% -3.85% 8.04% -19.46% 11.16% -
  Horiz. % 125.42% 104.01% 93.00% 96.73% 89.53% 111.16% 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 3.84 3.63 1.71 0.98 0.93 1.07 1.30 19.77%
  YoY % 5.79% 112.28% 74.49% 5.38% -13.08% -17.69% -
  Horiz. % 295.38% 279.23% 131.54% 75.38% 71.54% 82.31% 100.00%
P/EPS 14.07 39.54 -10.89 -7.44 -5.67 13.39 8.31 9.17%
  YoY % -64.42% 463.09% -46.37% -31.22% -142.35% 61.13% -
  Horiz. % 169.31% 475.81% -131.05% -89.53% -68.23% 161.13% 100.00%
EY 7.11 2.53 -9.18 -13.44 -17.63 7.47 12.03 -8.39%
  YoY % 181.03% 127.56% 31.70% 23.77% -336.01% -37.91% -
  Horiz. % 59.10% 21.03% -76.31% -111.72% -146.55% 62.09% 100.00%
DY 0.00 0.00 0.00 0.00 2.14 0.79 0.88 -
  YoY % 0.00% 0.00% 0.00% 0.00% 170.89% -10.23% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 243.18% 89.77% 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 2.78 3.93 1.99 1.18 0.84 0.84 0.67 26.75%
  YoY % -29.26% 97.49% 68.64% 40.48% 0.00% 25.37% -
  Horiz. % 414.93% 586.57% 297.01% 176.12% 125.37% 125.37% 100.00%
P/EPS 10.19 42.74 -12.64 -8.93 -5.14 10.53 4.27 15.59%
  YoY % -76.16% 438.13% -41.55% -73.74% -148.81% 146.60% -
  Horiz. % 238.64% 1,000.94% -296.02% -209.13% -120.37% 246.60% 100.00%
EY 9.82 2.34 -7.91 -11.20 -19.46 9.50 23.40 -13.47%
  YoY % 319.66% 129.58% 29.37% 42.45% -304.84% -59.40% -
  Horiz. % 41.97% 10.00% -33.80% -47.86% -83.16% 40.60% 100.00%
DY 0.00 0.00 0.00 0.00 2.36 1.01 1.71 -
  YoY % 0.00% 0.00% 0.00% 0.00% 133.66% -40.94% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 138.01% 59.06% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers