[PERDANA] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 20.22%
YoY- 171.29%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 648,603 658,968 679,370 665,183 637,525 611,723 580,155 7.69%
PBT 131,848 170,110 166,801 168,683 134,643 89,001 78,519 41.14%
Tax -12,135 -12,651 -14,315 -2,982 390 -6 762 -
NP 119,713 157,459 152,486 165,701 135,033 88,995 79,281 31.51%
-
NP to SH 101,693 139,248 139,266 155,709 129,519 88,316 78,742 18.53%
-
Tax Rate 9.20% 7.44% 8.58% 1.77% -0.29% 0.01% -0.97% -
Total Cost 528,890 501,509 526,884 499,482 502,492 522,728 500,874 3.68%
-
Net Worth 511,931 470,027 443,606 297,614 398,784 285,700 254,316 59.22%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 7,440 7,440 7,440 7,440 5,414 5,414 5,414 23.53%
Div Payout % 7.32% 5.34% 5.34% 4.78% 4.18% 6.13% 6.88% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 511,931 470,027 443,606 297,614 398,784 285,700 254,316 59.22%
NOSH 297,634 297,485 297,722 297,614 297,600 285,700 270,549 6.54%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 18.46% 23.89% 22.45% 24.91% 21.18% 14.55% 13.67% -
ROE 19.86% 29.63% 31.39% 52.32% 32.48% 30.91% 30.96% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 217.92 221.51 228.19 223.51 214.22 214.11 214.44 1.07%
EPS 34.17 46.81 46.78 52.32 43.52 30.91 29.10 11.26%
DPS 2.50 2.50 2.50 2.50 1.82 1.90 2.00 15.99%
NAPS 1.72 1.58 1.49 1.00 1.34 1.00 0.94 49.43%
Adjusted Per Share Value based on latest NOSH - 297,614
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 29.16 29.62 30.54 29.90 28.66 27.50 26.08 7.70%
EPS 4.57 6.26 6.26 7.00 5.82 3.97 3.54 18.50%
DPS 0.33 0.33 0.33 0.33 0.24 0.24 0.24 23.58%
NAPS 0.2301 0.2113 0.1994 0.1338 0.1793 0.1284 0.1143 59.23%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.84 3.86 3.90 5.40 5.10 4.14 3.20 -
P/RPS 1.30 1.74 1.71 2.42 2.38 1.93 1.49 -8.67%
P/EPS 8.31 8.25 8.34 10.32 11.72 13.39 10.99 -16.95%
EY 12.03 12.13 11.99 9.69 8.53 7.47 9.10 20.39%
DY 0.88 0.65 0.64 0.46 0.36 0.46 0.63 24.88%
P/NAPS 1.65 2.44 2.62 5.40 3.81 4.14 3.40 -38.16%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 22/08/08 29/05/08 28/02/08 27/11/07 22/08/07 30/05/07 -
Price 1.46 3.54 4.32 4.12 5.15 4.50 3.62 -
P/RPS 0.67 1.60 1.89 1.84 2.40 2.10 1.69 -45.94%
P/EPS 4.27 7.56 9.24 7.87 11.83 14.56 12.44 -50.88%
EY 23.40 13.22 10.83 12.70 8.45 6.87 8.04 103.45%
DY 1.71 0.71 0.58 0.61 0.35 0.42 0.55 112.58%
P/NAPS 0.85 2.24 2.90 4.12 3.84 4.50 3.85 -63.37%

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