[PERDANA] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 17.43%
YoY- 22.27%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 416,453 347,211 239,931 209,983 190,238 163,622 180,320 74.63%
PBT 53,878 44,336 27,548 19,100 17,113 13,650 14,291 142.03%
Tax -14,565 -11,914 -7,555 -5,631 -5,643 -4,340 -4,266 126.56%
NP 39,313 32,422 19,993 13,469 11,470 9,310 10,025 148.46%
-
NP to SH 37,713 31,157 19,993 13,469 11,470 9,310 10,025 141.68%
-
Tax Rate 27.03% 26.87% 27.42% 29.48% 32.97% 31.79% 29.85% -
Total Cost 377,140 314,789 219,938 196,514 178,768 154,312 170,295 69.82%
-
Net Worth 0 106,904 116,404 117,821 113,659 125,148 100,516 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,261 2,261 3,385 3,385 3,076 3,076 3,076 -18.53%
Div Payout % 6.00% 7.26% 16.93% 25.14% 26.82% 33.04% 30.68% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 0 106,904 116,404 117,821 113,659 125,148 100,516 -
NOSH 135,227 135,322 135,354 135,426 135,309 64,843 61,666 68.70%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.44% 9.34% 8.33% 6.41% 6.03% 5.69% 5.56% -
ROE 0.00% 29.14% 17.18% 11.43% 10.09% 7.44% 9.97% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 307.97 256.58 177.26 155.05 140.59 252.33 292.41 3.51%
EPS 27.89 23.02 14.77 9.95 8.48 14.36 16.26 43.24%
DPS 1.67 1.67 2.50 2.50 2.27 4.74 5.00 -51.82%
NAPS 0.00 0.79 0.86 0.87 0.84 1.93 1.63 -
Adjusted Per Share Value based on latest NOSH - 135,426
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.72 15.61 10.79 9.44 8.55 7.35 8.11 74.56%
EPS 1.70 1.40 0.90 0.61 0.52 0.42 0.45 142.36%
DPS 0.10 0.10 0.15 0.15 0.14 0.14 0.14 -20.07%
NAPS 0.00 0.0481 0.0523 0.053 0.0511 0.0563 0.0452 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 4.38 4.08 4.42 4.80 3.88 4.94 5.60 -
P/RPS 1.42 1.59 2.49 3.10 2.76 1.96 1.92 -18.20%
P/EPS 15.71 17.72 29.92 48.26 45.77 34.41 34.45 -40.72%
EY 6.37 5.64 3.34 2.07 2.18 2.91 2.90 68.89%
DY 0.38 0.41 0.57 0.52 0.59 0.96 0.89 -43.26%
P/NAPS 0.00 5.16 5.14 5.52 4.62 2.56 3.44 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 29/08/05 25/05/05 24/02/05 30/11/04 25/08/04 21/05/04 -
Price 2.69 4.36 4.02 4.76 4.52 2.89 4.18 -
P/RPS 0.87 1.70 2.27 3.07 3.21 1.15 1.43 -28.17%
P/EPS 9.65 18.94 27.22 47.86 53.32 20.13 25.71 -47.93%
EY 10.37 5.28 3.67 2.09 1.88 4.97 3.89 92.14%
DY 0.62 0.38 0.62 0.53 0.50 1.64 1.20 -35.58%
P/NAPS 0.00 5.52 4.67 5.47 5.38 1.50 2.56 -

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