[PERDANA] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 46.65%
YoY- 170.67%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 658,968 679,370 665,183 637,525 611,723 580,155 544,036 13.64%
PBT 170,110 166,801 168,683 134,643 89,001 78,519 68,245 83.94%
Tax -12,651 -14,315 -2,982 390 -6 762 -10,523 13.07%
NP 157,459 152,486 165,701 135,033 88,995 79,281 57,722 95.35%
-
NP to SH 139,248 139,266 155,709 129,519 88,316 78,742 57,396 80.65%
-
Tax Rate 7.44% 8.58% 1.77% -0.29% 0.01% -0.97% 15.42% -
Total Cost 501,509 526,884 499,482 502,492 522,728 500,874 486,314 2.07%
-
Net Worth 470,027 443,606 297,614 398,784 285,700 254,316 208,452 72.03%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 7,440 7,440 7,440 5,414 5,414 5,414 5,414 23.62%
Div Payout % 5.34% 5.34% 4.78% 4.18% 6.13% 6.88% 9.43% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 470,027 443,606 297,614 398,784 285,700 254,316 208,452 72.03%
NOSH 297,485 297,722 297,614 297,600 285,700 270,549 270,717 6.49%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 23.89% 22.45% 24.91% 21.18% 14.55% 13.67% 10.61% -
ROE 29.63% 31.39% 52.32% 32.48% 30.91% 30.96% 27.53% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 221.51 228.19 223.51 214.22 214.11 214.44 200.96 6.71%
EPS 46.81 46.78 52.32 43.52 30.91 29.10 21.20 69.64%
DPS 2.50 2.50 2.50 1.82 1.90 2.00 2.00 16.05%
NAPS 1.58 1.49 1.00 1.34 1.00 0.94 0.77 61.54%
Adjusted Per Share Value based on latest NOSH - 297,600
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 29.59 30.51 29.87 28.63 27.47 26.05 24.43 13.64%
EPS 6.25 6.25 6.99 5.82 3.97 3.54 2.58 80.47%
DPS 0.33 0.33 0.33 0.24 0.24 0.24 0.24 23.67%
NAPS 0.2111 0.1992 0.1336 0.1791 0.1283 0.1142 0.0936 72.06%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.86 3.90 5.40 5.10 4.14 3.20 2.76 -
P/RPS 1.74 1.71 2.42 2.38 1.93 1.49 1.37 17.29%
P/EPS 8.25 8.34 10.32 11.72 13.39 10.99 13.02 -26.24%
EY 12.13 11.99 9.69 8.53 7.47 9.10 7.68 35.66%
DY 0.65 0.64 0.46 0.36 0.46 0.63 0.72 -6.59%
P/NAPS 2.44 2.62 5.40 3.81 4.14 3.40 3.58 -22.57%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 29/05/08 28/02/08 27/11/07 22/08/07 30/05/07 28/02/07 -
Price 3.54 4.32 4.12 5.15 4.50 3.62 3.18 -
P/RPS 1.60 1.89 1.84 2.40 2.10 1.69 1.58 0.84%
P/EPS 7.56 9.24 7.87 11.83 14.56 12.44 15.00 -36.69%
EY 13.22 10.83 12.70 8.45 6.87 8.04 6.67 57.85%
DY 0.71 0.58 0.61 0.35 0.42 0.55 0.63 8.30%
P/NAPS 2.24 2.90 4.12 3.84 4.50 3.85 4.13 -33.51%

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