[PERDANA] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -10.56%
YoY- 76.86%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 694,253 648,603 658,968 679,370 665,183 637,525 611,723 8.76%
PBT 119,481 131,848 170,110 166,801 168,683 134,643 89,001 21.58%
Tax -14,903 -12,135 -12,651 -14,315 -2,982 390 -6 17811.28%
NP 104,578 119,713 157,459 152,486 165,701 135,033 88,995 11.30%
-
NP to SH 87,668 101,693 139,248 139,266 155,709 129,519 88,316 -0.48%
-
Tax Rate 12.47% 9.20% 7.44% 8.58% 1.77% -0.29% 0.01% -
Total Cost 589,675 528,890 501,509 526,884 499,482 502,492 522,728 8.32%
-
Net Worth 297,600 511,931 470,027 443,606 297,614 398,784 285,700 2.74%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 5,952 7,440 7,440 7,440 7,440 5,414 5,414 6.48%
Div Payout % 6.79% 7.32% 5.34% 5.34% 4.78% 4.18% 6.13% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 297,600 511,931 470,027 443,606 297,614 398,784 285,700 2.74%
NOSH 297,600 297,634 297,485 297,722 297,614 297,600 285,700 2.74%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 15.06% 18.46% 23.89% 22.45% 24.91% 21.18% 14.55% -
ROE 29.46% 19.86% 29.63% 31.39% 52.32% 32.48% 30.91% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 233.28 217.92 221.51 228.19 223.51 214.22 214.11 5.85%
EPS 29.46 34.17 46.81 46.78 52.32 43.52 30.91 -3.13%
DPS 2.00 2.50 2.50 2.50 2.50 1.82 1.90 3.46%
NAPS 1.00 1.72 1.58 1.49 1.00 1.34 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 297,722
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 31.21 29.16 29.62 30.54 29.90 28.66 27.50 8.76%
EPS 3.94 4.57 6.26 6.26 7.00 5.82 3.97 -0.50%
DPS 0.27 0.33 0.33 0.33 0.33 0.24 0.24 8.13%
NAPS 0.1338 0.2301 0.2113 0.1994 0.1338 0.1793 0.1284 2.77%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.25 2.84 3.86 3.90 5.40 5.10 4.14 -
P/RPS 0.54 1.30 1.74 1.71 2.42 2.38 1.93 -57.05%
P/EPS 4.24 8.31 8.25 8.34 10.32 11.72 13.39 -53.38%
EY 23.57 12.03 12.13 11.99 9.69 8.53 7.47 114.37%
DY 1.60 0.88 0.65 0.64 0.46 0.36 0.46 128.70%
P/NAPS 1.25 1.65 2.44 2.62 5.40 3.81 4.14 -54.83%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 22/08/08 29/05/08 28/02/08 27/11/07 22/08/07 -
Price 1.35 1.46 3.54 4.32 4.12 5.15 4.50 -
P/RPS 0.58 0.67 1.60 1.89 1.84 2.40 2.10 -57.42%
P/EPS 4.58 4.27 7.56 9.24 7.87 11.83 14.56 -53.58%
EY 21.82 23.40 13.22 10.83 12.70 8.45 6.87 115.31%
DY 1.48 1.71 0.71 0.58 0.61 0.35 0.42 130.68%
P/NAPS 1.35 0.85 2.24 2.90 4.12 3.84 4.50 -55.02%

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