[PERDANA] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 37.19%
YoY- 75.52%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 665,183 637,525 611,723 580,155 544,036 533,836 519,256 17.89%
PBT 168,683 134,643 89,001 78,519 68,245 65,404 59,715 99.45%
Tax -2,982 390 -6 762 -10,523 -17,290 -15,718 -66.88%
NP 165,701 135,033 88,995 79,281 57,722 48,114 43,997 141.48%
-
NP to SH 155,709 129,519 88,316 78,742 57,396 47,852 42,834 135.86%
-
Tax Rate 1.77% -0.29% 0.01% -0.97% 15.42% 26.44% 26.32% -
Total Cost 499,482 502,492 522,728 500,874 486,314 485,722 475,259 3.36%
-
Net Worth 297,614 398,784 285,700 254,316 208,452 202,941 202,879 29.01%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 7,440 5,414 5,414 5,414 5,414 3,656 3,656 60.37%
Div Payout % 4.78% 4.18% 6.13% 6.88% 9.43% 7.64% 8.54% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 297,614 398,784 285,700 254,316 208,452 202,941 202,879 29.01%
NOSH 297,614 297,600 285,700 270,549 270,717 202,941 202,879 29.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 24.91% 21.18% 14.55% 13.67% 10.61% 9.01% 8.47% -
ROE 52.32% 32.48% 30.91% 30.96% 27.53% 23.58% 21.11% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 223.51 214.22 214.11 214.44 200.96 263.05 255.94 -8.61%
EPS 52.32 43.52 30.91 29.10 21.20 23.58 21.11 82.83%
DPS 2.50 1.82 1.90 2.00 2.00 1.80 1.80 24.40%
NAPS 1.00 1.34 1.00 0.94 0.77 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 270,549
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 29.87 28.63 27.47 26.05 24.43 23.97 23.32 17.88%
EPS 6.99 5.82 3.97 3.54 2.58 2.15 1.92 136.09%
DPS 0.33 0.24 0.24 0.24 0.24 0.16 0.16 61.81%
NAPS 0.1336 0.1791 0.1283 0.1142 0.0936 0.0911 0.0911 28.98%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.40 5.10 4.14 3.20 2.76 3.38 3.24 -
P/RPS 2.42 2.38 1.93 1.49 1.37 1.28 1.27 53.51%
P/EPS 10.32 11.72 13.39 10.99 13.02 14.33 15.35 -23.19%
EY 9.69 8.53 7.47 9.10 7.68 6.98 6.52 30.13%
DY 0.46 0.36 0.46 0.63 0.72 0.53 0.56 -12.25%
P/NAPS 5.40 3.81 4.14 3.40 3.58 3.38 3.24 40.44%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 27/11/07 22/08/07 30/05/07 28/02/07 28/11/06 29/08/06 -
Price 4.12 5.15 4.50 3.62 3.18 2.52 3.46 -
P/RPS 1.84 2.40 2.10 1.69 1.58 0.96 1.35 22.86%
P/EPS 7.87 11.83 14.56 12.44 15.00 10.69 16.39 -38.59%
EY 12.70 8.45 6.87 8.04 6.67 9.36 6.10 62.83%
DY 0.61 0.35 0.42 0.55 0.63 0.71 0.52 11.19%
P/NAPS 4.12 3.84 4.50 3.85 4.13 2.52 3.46 12.30%

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