[PERDANA] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 11.71%
YoY- 26.88%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 611,723 580,155 544,036 533,836 519,256 522,937 494,380 15.30%
PBT 89,001 78,519 68,245 65,404 59,715 63,642 59,269 31.23%
Tax -6 762 -10,523 -17,290 -15,718 -16,660 -16,169 -99.49%
NP 88,995 79,281 57,722 48,114 43,997 46,982 43,100 62.36%
-
NP to SH 88,316 78,742 57,396 47,852 42,834 44,863 41,323 66.15%
-
Tax Rate 0.01% -0.97% 15.42% 26.44% 26.32% 26.18% 27.28% -
Total Cost 522,728 500,874 486,314 485,722 475,259 475,955 451,280 10.32%
-
Net Worth 285,700 254,316 208,452 202,941 202,879 0 134,084 65.81%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,414 5,414 5,414 3,656 3,656 3,656 3,656 30.01%
Div Payout % 6.13% 6.88% 9.43% 7.64% 8.54% 8.15% 8.85% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 285,700 254,316 208,452 202,941 202,879 0 134,084 65.81%
NOSH 285,700 270,549 270,717 202,941 202,879 202,794 203,159 25.59%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.55% 13.67% 10.61% 9.01% 8.47% 8.98% 8.72% -
ROE 30.91% 30.96% 27.53% 23.58% 21.11% 0.00% 30.82% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 214.11 214.44 200.96 263.05 255.94 257.86 243.35 -8.20%
EPS 30.91 29.10 21.20 23.58 21.11 22.12 20.34 32.28%
DPS 1.90 2.00 2.00 1.80 1.80 1.80 1.80 3.68%
NAPS 1.00 0.94 0.77 1.00 1.00 0.00 0.66 32.01%
Adjusted Per Share Value based on latest NOSH - 202,941
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 27.47 26.05 24.43 23.97 23.32 23.48 22.20 15.30%
EPS 3.97 3.54 2.58 2.15 1.92 2.01 1.86 66.00%
DPS 0.24 0.24 0.24 0.16 0.16 0.16 0.16 31.13%
NAPS 0.1283 0.1142 0.0936 0.0911 0.0911 0.00 0.0602 65.83%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 4.14 3.20 2.76 3.38 3.24 2.90 2.22 -
P/RPS 1.93 1.49 1.37 1.28 1.27 1.12 0.91 65.30%
P/EPS 13.39 10.99 13.02 14.33 15.35 13.11 10.91 14.67%
EY 7.47 9.10 7.68 6.98 6.52 7.63 9.16 -12.74%
DY 0.46 0.63 0.72 0.53 0.56 0.62 0.81 -31.49%
P/NAPS 4.14 3.40 3.58 3.38 3.24 0.00 3.36 14.97%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 30/05/07 28/02/07 28/11/06 29/08/06 30/05/06 28/02/06 -
Price 4.50 3.62 3.18 2.52 3.46 3.22 2.81 -
P/RPS 2.10 1.69 1.58 0.96 1.35 1.25 1.15 49.56%
P/EPS 14.56 12.44 15.00 10.69 16.39 14.56 13.81 3.59%
EY 6.87 8.04 6.67 9.36 6.10 6.87 7.24 -3.44%
DY 0.42 0.55 0.63 0.71 0.52 0.56 0.64 -24.54%
P/NAPS 4.50 3.85 4.13 2.52 3.46 0.00 4.26 3.73%

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