[PERDANA] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -13.79%
YoY- -43.7%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 707,132 721,477 708,858 694,253 648,603 658,968 679,370 2.70%
PBT 81,217 113,041 122,302 119,481 131,848 170,110 166,801 -38.08%
Tax -14,574 -14,864 -15,516 -14,903 -12,135 -12,651 -14,315 1.20%
NP 66,643 98,177 106,786 104,578 119,713 157,459 152,486 -42.38%
-
NP to SH 56,301 84,615 90,239 87,668 101,693 139,248 139,266 -45.29%
-
Tax Rate 17.94% 13.15% 12.69% 12.47% 9.20% 7.44% 8.58% -
Total Cost 640,489 623,300 602,072 589,675 528,890 501,509 526,884 13.88%
-
Net Worth 569,052 583,015 591,858 297,600 511,931 470,027 443,606 18.04%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 5,952 5,952 5,952 5,952 7,440 7,440 7,440 -13.81%
Div Payout % 10.57% 7.03% 6.60% 6.79% 7.32% 5.34% 5.34% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 569,052 583,015 591,858 297,600 511,931 470,027 443,606 18.04%
NOSH 297,933 297,456 297,416 297,600 297,634 297,485 297,722 0.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.42% 13.61% 15.06% 15.06% 18.46% 23.89% 22.45% -
ROE 9.89% 14.51% 15.25% 29.46% 19.86% 29.63% 31.39% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 237.35 242.55 238.34 233.28 217.92 221.51 228.19 2.65%
EPS 18.90 28.45 30.34 29.46 34.17 46.81 46.78 -45.31%
DPS 2.00 2.00 2.00 2.00 2.50 2.50 2.50 -13.81%
NAPS 1.91 1.96 1.99 1.00 1.72 1.58 1.49 17.98%
Adjusted Per Share Value based on latest NOSH - 297,600
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 31.75 32.40 31.83 31.17 29.12 29.59 30.51 2.68%
EPS 2.53 3.80 4.05 3.94 4.57 6.25 6.25 -45.24%
DPS 0.27 0.27 0.27 0.27 0.33 0.33 0.33 -12.51%
NAPS 0.2555 0.2618 0.2658 0.1336 0.2299 0.2111 0.1992 18.03%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.53 2.66 1.40 1.25 2.84 3.86 3.90 -
P/RPS 1.07 1.10 0.59 0.54 1.30 1.74 1.71 -26.82%
P/EPS 13.39 9.35 4.61 4.24 8.31 8.25 8.34 37.07%
EY 7.47 10.69 21.67 23.57 12.03 12.13 11.99 -27.03%
DY 0.79 0.75 1.43 1.60 0.88 0.65 0.64 15.05%
P/NAPS 1.32 1.36 0.70 1.25 1.65 2.44 2.62 -36.65%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 16/11/09 26/08/09 27/05/09 26/02/09 27/11/08 22/08/08 29/05/08 -
Price 1.99 2.49 2.62 1.35 1.46 3.54 4.32 -
P/RPS 0.84 1.03 1.10 0.58 0.67 1.60 1.89 -41.73%
P/EPS 10.53 8.75 8.64 4.58 4.27 7.56 9.24 9.09%
EY 9.50 11.42 11.58 21.82 23.40 13.22 10.83 -8.35%
DY 1.01 0.80 0.76 1.48 1.71 0.71 0.58 44.69%
P/NAPS 1.04 1.27 1.32 1.35 0.85 2.24 2.90 -49.49%

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