Highlights

[PERDANA] YoY TTM Result on 2018-12-31 [#4]

Stock [PERDANA]: PERDANA PETROLEUM BHD
Announcement Date 21-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     54.33%    YoY -     77.52%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 189,653 147,787 191,711 228,194 347,217 274,648 259,540 -5.09%
  YoY % 28.33% -22.91% -15.99% -34.28% 26.42% 5.82% -
  Horiz. % 73.07% 56.94% 73.87% 87.92% 133.78% 105.82% 100.00%
PBT -38,921 -183,435 -35,948 -114,927 92,435 65,389 -2,281 60.42%
  YoY % 78.78% -410.28% 68.72% -224.33% 41.36% 2,966.68% -
  Horiz. % 1,706.31% 8,041.87% 1,575.98% 5,038.45% -4,052.39% -2,866.68% 100.00%
Tax -1,989 1,487 7,902 -3,541 -1,469 -3,411 -1,154 9.49%
  YoY % -233.76% -81.18% 323.16% -141.05% 56.93% -195.58% -
  Horiz. % 172.36% -128.86% -684.75% 306.85% 127.30% 295.58% 100.00%
NP -40,910 -181,948 -28,046 -118,468 90,966 61,978 -3,435 51.09%
  YoY % 77.52% -548.75% 76.33% -230.23% 46.77% 1,904.31% -
  Horiz. % 1,190.98% 5,296.88% 816.48% 3,448.85% -2,648.21% -1,804.31% 100.00%
NP to SH -40,909 -181,946 -28,040 -118,917 90,968 61,660 -3,669 49.44%
  YoY % 77.52% -548.88% 76.42% -230.72% 47.53% 1,780.57% -
  Horiz. % 1,114.99% 4,959.01% 764.24% 3,241.13% -2,479.37% -1,680.57% 100.00%
Tax Rate - % - % - % - % 1.59 % 5.22 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -69.54% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 30.46% 100.00% -
Total Cost 230,563 329,735 219,757 346,662 256,251 212,670 262,975 -2.17%
  YoY % -30.08% 50.05% -36.61% 35.28% 20.49% -19.13% -
  Horiz. % 87.67% 125.39% 83.57% 131.82% 97.44% 80.87% 100.00%
Net Worth 459,297 498,221 739,547 745,886 687,512 559,874 461,064 -0.06%
  YoY % -7.81% -32.63% -0.85% 8.49% 22.80% 21.43% -
  Horiz. % 99.62% 108.06% 160.40% 161.77% 149.11% 121.43% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 459,297 498,221 739,547 745,886 687,512 559,874 461,064 -0.06%
  YoY % -7.81% -32.63% -0.85% 8.49% 22.80% 21.43% -
  Horiz. % 99.62% 108.06% 160.40% 161.77% 149.11% 121.43% 100.00%
NOSH 778,470 778,470 778,470 776,964 739,261 727,109 495,768 7.81%
  YoY % 0.00% 0.00% 0.19% 5.10% 1.67% 46.66% -
  Horiz. % 157.02% 157.02% 157.02% 156.72% 149.11% 146.66% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -21.57 % -123.12 % -14.63 % -51.92 % 26.20 % 22.57 % -1.32 % 59.27%
  YoY % 82.48% -741.56% 71.82% -298.17% 16.08% 1,809.85% -
  Horiz. % 1,634.09% 9,327.27% 1,108.33% 3,933.33% -1,984.85% -1,709.85% 100.00%
ROE -8.91 % -36.52 % -3.79 % -15.94 % 13.23 % 11.01 % -0.80 % 49.41%
  YoY % 75.60% -863.59% 76.22% -220.48% 20.16% 1,476.25% -
  Horiz. % 1,113.75% 4,565.00% 473.75% 1,992.50% -1,653.75% -1,376.25% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 24.36 18.98 24.63 29.37 46.97 37.77 52.35 -11.97%
  YoY % 28.35% -22.94% -16.14% -37.47% 24.36% -27.85% -
  Horiz. % 46.53% 36.26% 47.05% 56.10% 89.72% 72.15% 100.00%
EPS -5.26 -23.37 -3.60 -15.31 12.31 8.48 -0.74 38.64%
  YoY % 77.49% -549.17% 76.49% -224.37% 45.17% 1,245.95% -
  Horiz. % 710.81% 3,158.11% 486.49% 2,068.92% -1,663.51% -1,145.95% 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 0.5900 0.6400 0.9500 0.9600 0.9300 0.7700 0.9300 -7.30%
  YoY % -7.81% -32.63% -1.04% 3.23% 20.78% -17.20% -
  Horiz. % 63.44% 68.82% 102.15% 103.23% 100.00% 82.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,694
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 22.19 17.29 22.43 26.70 40.62 32.13 30.37 -5.09%
  YoY % 28.34% -22.92% -15.99% -34.27% 26.42% 5.80% -
  Horiz. % 73.07% 56.93% 73.86% 87.92% 133.75% 105.80% 100.00%
EPS -4.79 -21.29 -3.28 -13.91 10.64 7.21 -0.43 49.42%
  YoY % 77.50% -549.09% 76.42% -230.73% 47.57% 1,776.74% -
  Horiz. % 1,113.95% 4,951.16% 762.79% 3,234.88% -2,474.42% -1,676.74% 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 0.5374 0.5829 0.8653 0.8727 0.8044 0.6551 0.5394 -0.06%
  YoY % -7.81% -32.64% -0.85% 8.49% 22.79% 21.45% -
  Horiz. % 99.63% 108.06% 160.42% 161.79% 149.13% 121.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.2150 0.3250 1.5400 1.5400 1.1100 1.5900 1.0800 -
P/RPS 0.88 1.71 6.25 5.24 2.36 4.21 2.06 -13.21%
  YoY % -48.54% -72.64% 19.27% 122.03% -43.94% 104.37% -
  Horiz. % 42.72% 83.01% 303.40% 254.37% 114.56% 204.37% 100.00%
P/EPS -4.09 -1.39 -42.75 -10.06 9.02 18.75 -145.93 -44.87%
  YoY % -194.24% 96.75% -324.95% -211.53% -51.89% 112.85% -
  Horiz. % 2.80% 0.95% 29.29% 6.89% -6.18% -12.85% 100.00%
EY -24.44 -71.91 -2.34 -9.94 11.09 5.33 -0.69 81.17%
  YoY % 66.01% -2,973.08% 76.46% -189.63% 108.07% 872.46% -
  Horiz. % 3,542.03% 10,421.74% 339.13% 1,440.58% -1,607.25% -772.46% 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 0.36 0.51 1.62 1.60 1.19 2.06 1.16 -17.71%
  YoY % -29.41% -68.52% 1.25% 34.45% -42.23% 77.59% -
  Horiz. % 31.03% 43.97% 139.66% 137.93% 102.59% 177.59% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 22/02/18 21/02/17 24/02/16 23/02/15 25/02/14 25/02/13 -
Price 0.2650 0.3250 1.5400 1.5400 1.1900 1.9500 1.1500 -
P/RPS 1.09 1.71 6.25 5.24 2.53 5.16 2.20 -11.04%
  YoY % -36.26% -72.64% 19.27% 107.11% -50.97% 134.55% -
  Horiz. % 49.55% 77.73% 284.09% 238.18% 115.00% 234.55% 100.00%
P/EPS -5.04 -1.39 -42.75 -10.06 9.67 22.99 -155.39 -43.51%
  YoY % -262.59% 96.75% -324.95% -204.03% -57.94% 114.80% -
  Horiz. % 3.24% 0.89% 27.51% 6.47% -6.22% -14.80% 100.00%
EY -19.83 -71.91 -2.34 -9.94 10.34 4.35 -0.64 77.18%
  YoY % 72.42% -2,973.08% 76.46% -196.13% 137.70% 779.69% -
  Horiz. % 3,098.44% 11,235.94% 365.62% 1,553.12% -1,615.62% -679.69% 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 0.45 0.51 1.62 1.60 1.28 2.53 1.24 -15.54%
  YoY % -11.76% -68.52% 1.25% 25.00% -49.41% 104.03% -
  Horiz. % 36.29% 41.13% 130.65% 129.03% 103.23% 204.03% 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.
 


 

248  291  517  1218 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.37-0.14 
 TDM 0.315+0.015 
 HSI-H8K 0.155+0.045 
 SUPERMX 1.44+0.13 
 KNM 0.335+0.02 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers