[PERDANA] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -26.97%
YoY- -21.48%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 721,477 708,858 694,253 648,603 658,968 679,370 665,183 5.57%
PBT 113,041 122,302 119,481 131,848 170,110 166,801 168,683 -23.43%
Tax -14,864 -15,516 -14,903 -12,135 -12,651 -14,315 -2,982 192.08%
NP 98,177 106,786 104,578 119,713 157,459 152,486 165,701 -29.47%
-
NP to SH 84,615 90,239 87,668 101,693 139,248 139,266 155,709 -33.43%
-
Tax Rate 13.15% 12.69% 12.47% 9.20% 7.44% 8.58% 1.77% -
Total Cost 623,300 602,072 589,675 528,890 501,509 526,884 499,482 15.92%
-
Net Worth 583,015 591,858 297,600 511,931 470,027 443,606 297,614 56.62%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 5,952 5,952 5,952 7,440 7,440 7,440 7,440 -13.83%
Div Payout % 7.03% 6.60% 6.79% 7.32% 5.34% 5.34% 4.78% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 583,015 591,858 297,600 511,931 470,027 443,606 297,614 56.62%
NOSH 297,456 297,416 297,600 297,634 297,485 297,722 297,614 -0.03%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 13.61% 15.06% 15.06% 18.46% 23.89% 22.45% 24.91% -
ROE 14.51% 15.25% 29.46% 19.86% 29.63% 31.39% 52.32% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 242.55 238.34 233.28 217.92 221.51 228.19 223.51 5.60%
EPS 28.45 30.34 29.46 34.17 46.81 46.78 52.32 -33.40%
DPS 2.00 2.00 2.00 2.50 2.50 2.50 2.50 -13.83%
NAPS 1.96 1.99 1.00 1.72 1.58 1.49 1.00 56.68%
Adjusted Per Share Value based on latest NOSH - 297,634
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 32.43 31.86 31.21 29.16 29.62 30.54 29.90 5.56%
EPS 3.80 4.06 3.94 4.57 6.26 6.26 7.00 -33.47%
DPS 0.27 0.27 0.27 0.33 0.33 0.33 0.33 -12.53%
NAPS 0.2621 0.266 0.1338 0.2301 0.2113 0.1994 0.1338 56.62%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.66 1.40 1.25 2.84 3.86 3.90 5.40 -
P/RPS 1.10 0.59 0.54 1.30 1.74 1.71 2.42 -40.91%
P/EPS 9.35 4.61 4.24 8.31 8.25 8.34 10.32 -6.37%
EY 10.69 21.67 23.57 12.03 12.13 11.99 9.69 6.77%
DY 0.75 1.43 1.60 0.88 0.65 0.64 0.46 38.56%
P/NAPS 1.36 0.70 1.25 1.65 2.44 2.62 5.40 -60.15%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 26/02/09 27/11/08 22/08/08 29/05/08 28/02/08 -
Price 2.49 2.62 1.35 1.46 3.54 4.32 4.12 -
P/RPS 1.03 1.10 0.58 0.67 1.60 1.89 1.84 -32.10%
P/EPS 8.75 8.64 4.58 4.27 7.56 9.24 7.87 7.32%
EY 11.42 11.58 21.82 23.40 13.22 10.83 12.70 -6.84%
DY 0.80 0.76 1.48 1.71 0.71 0.58 0.61 19.83%
P/NAPS 1.27 1.32 1.35 0.85 2.24 2.90 4.12 -54.40%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment