[PERDANA] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -3.14%
YoY- 206.8%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 694,253 662,209 544,036 494,380 209,983 203,305 253,137 18.29%
PBT 119,481 170,330 68,245 59,269 19,100 15,564 16,684 38.79%
Tax -14,903 -7,949 -10,524 -16,929 -5,631 -4,548 -4,903 20.33%
NP 104,578 162,381 57,721 42,340 13,469 11,016 11,781 43.84%
-
NP to SH 87,668 152,941 57,395 41,323 13,469 11,016 11,781 39.68%
-
Tax Rate 12.47% 4.67% 15.42% 28.56% 29.48% 29.22% 29.39% -
Total Cost 589,675 499,828 486,315 452,040 196,514 192,289 241,356 16.03%
-
Net Worth 544,612 423,316 230,012 133,954 113,877 98,705 79,322 37.82%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 5,952 5,759 5,412 3,653 3,272 3,046 2,104 18.90%
Div Payout % 6.79% 3.77% 9.43% 8.84% 24.30% 27.65% 17.86% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 544,612 423,316 230,012 133,954 113,877 98,705 79,322 37.82%
NOSH 297,602 287,970 270,603 202,961 130,894 60,929 40,470 39.40%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 15.06% 24.52% 10.61% 8.56% 6.41% 5.42% 4.65% -
ROE 16.10% 36.13% 24.95% 30.85% 11.83% 11.16% 14.85% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 233.28 229.96 201.05 243.58 160.42 333.67 625.48 -15.14%
EPS 29.46 53.11 21.21 15.27 10.29 18.08 29.11 0.19%
DPS 2.00 2.00 2.00 1.80 2.50 5.00 5.20 -14.70%
NAPS 1.83 1.47 0.85 0.66 0.87 1.62 1.96 -1.13%
Adjusted Per Share Value based on latest NOSH - 203,159
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 31.21 29.77 24.45 22.22 9.44 9.14 11.38 18.29%
EPS 3.94 6.87 2.58 1.86 0.61 0.50 0.53 39.65%
DPS 0.27 0.26 0.24 0.16 0.15 0.14 0.09 20.07%
NAPS 0.2448 0.1903 0.1034 0.0602 0.0512 0.0444 0.0357 37.79%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.25 5.40 2.76 2.22 4.80 8.80 2.68 -
P/RPS 0.54 2.35 1.37 0.91 2.99 2.64 0.43 3.86%
P/EPS 4.24 10.17 13.01 10.90 46.65 48.67 9.21 -12.11%
EY 23.57 9.84 7.68 9.17 2.14 2.05 10.86 13.77%
DY 1.60 0.37 0.72 0.81 0.52 0.57 1.94 -3.15%
P/NAPS 0.68 3.67 3.25 3.36 5.52 5.43 1.37 -11.00%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 28/02/07 28/02/06 24/02/05 26/02/04 28/02/03 -
Price 1.35 4.12 3.18 2.81 4.76 8.80 2.11 -
P/RPS 0.58 1.79 1.58 1.15 2.97 2.64 0.34 9.30%
P/EPS 4.58 7.76 14.99 13.80 46.26 48.67 7.25 -7.36%
EY 21.82 12.89 6.67 7.25 2.16 2.05 13.80 7.92%
DY 1.48 0.49 0.63 0.64 0.53 0.57 2.46 -8.11%
P/NAPS 0.74 2.80 3.74 4.26 5.47 5.43 1.08 -6.10%

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