[PERDANA] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -4.52%
YoY- 37.48%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 580,155 544,036 533,836 519,256 522,937 494,380 416,453 24.75%
PBT 78,519 68,245 65,404 59,715 63,642 59,269 53,878 28.57%
Tax 762 -10,523 -17,290 -15,718 -16,660 -16,169 -14,565 -
NP 79,281 57,722 48,114 43,997 46,982 43,100 39,313 59.68%
-
NP to SH 78,742 57,396 47,852 42,834 44,863 41,323 37,713 63.43%
-
Tax Rate -0.97% 15.42% 26.44% 26.32% 26.18% 27.28% 27.03% -
Total Cost 500,874 486,314 485,722 475,259 475,955 451,280 377,140 20.84%
-
Net Worth 254,316 208,452 202,941 202,879 0 134,084 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 5,414 5,414 3,656 3,656 3,656 3,656 2,261 79.07%
Div Payout % 6.88% 9.43% 7.64% 8.54% 8.15% 8.85% 6.00% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 254,316 208,452 202,941 202,879 0 134,084 0 -
NOSH 270,549 270,717 202,941 202,879 202,794 203,159 135,227 58.84%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 13.67% 10.61% 9.01% 8.47% 8.98% 8.72% 9.44% -
ROE 30.96% 27.53% 23.58% 21.11% 0.00% 30.82% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 214.44 200.96 263.05 255.94 257.86 243.35 307.97 -21.45%
EPS 29.10 21.20 23.58 21.11 22.12 20.34 27.89 2.87%
DPS 2.00 2.00 1.80 1.80 1.80 1.80 1.67 12.78%
NAPS 0.94 0.77 1.00 1.00 0.00 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 202,879
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 26.05 24.43 23.97 23.32 23.48 22.20 18.70 24.75%
EPS 3.54 2.58 2.15 1.92 2.01 1.86 1.69 63.78%
DPS 0.24 0.24 0.16 0.16 0.16 0.16 0.10 79.35%
NAPS 0.1142 0.0936 0.0911 0.0911 0.00 0.0602 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.20 2.76 3.38 3.24 2.90 2.22 4.38 -
P/RPS 1.49 1.37 1.28 1.27 1.12 0.91 1.42 3.26%
P/EPS 10.99 13.02 14.33 15.35 13.11 10.91 15.71 -21.21%
EY 9.10 7.68 6.98 6.52 7.63 9.16 6.37 26.87%
DY 0.63 0.72 0.53 0.56 0.62 0.81 0.38 40.12%
P/NAPS 3.40 3.58 3.38 3.24 0.00 3.36 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 28/11/06 29/08/06 30/05/06 28/02/06 24/11/05 -
Price 3.62 3.18 2.52 3.46 3.22 2.81 2.69 -
P/RPS 1.69 1.58 0.96 1.35 1.25 1.15 0.87 55.74%
P/EPS 12.44 15.00 10.69 16.39 14.56 13.81 9.65 18.46%
EY 8.04 6.67 9.36 6.10 6.87 7.24 10.37 -15.61%
DY 0.55 0.63 0.71 0.52 0.56 0.64 0.62 -7.68%
P/NAPS 3.85 4.13 2.52 3.46 0.00 4.26 0.00 -

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