[PERDANA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 2.93%
YoY- -35.2%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 605,684 707,132 721,477 708,858 694,253 648,603 658,968 -5.45%
PBT 48,701 81,217 113,041 122,302 119,481 131,848 170,110 -56.46%
Tax -12,351 -14,574 -14,864 -15,516 -14,903 -12,135 -12,651 -1.58%
NP 36,350 66,643 98,177 106,786 104,578 119,713 157,459 -62.26%
-
NP to SH 29,317 56,301 84,615 90,239 87,668 101,693 139,248 -64.50%
-
Tax Rate 25.36% 17.94% 13.15% 12.69% 12.47% 9.20% 7.44% -
Total Cost 569,334 640,489 623,300 602,072 589,675 528,890 501,509 8.79%
-
Net Worth 562,830 569,052 583,015 591,858 297,600 511,931 470,027 12.72%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,955 5,952 5,952 5,952 5,952 7,440 7,440 -13.75%
Div Payout % 20.32% 10.57% 7.03% 6.60% 6.79% 7.32% 5.34% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 562,830 569,052 583,015 591,858 297,600 511,931 470,027 12.72%
NOSH 297,794 297,933 297,456 297,416 297,600 297,634 297,485 0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.00% 9.42% 13.61% 15.06% 15.06% 18.46% 23.89% -
ROE 5.21% 9.89% 14.51% 15.25% 29.46% 19.86% 29.63% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 203.39 237.35 242.55 238.34 233.28 217.92 221.51 -5.51%
EPS 9.84 18.90 28.45 30.34 29.46 34.17 46.81 -64.54%
DPS 2.00 2.00 2.00 2.00 2.00 2.50 2.50 -13.78%
NAPS 1.89 1.91 1.96 1.99 1.00 1.72 1.58 12.64%
Adjusted Per Share Value based on latest NOSH - 297,416
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 27.20 31.75 32.40 31.83 31.17 29.12 29.59 -5.44%
EPS 1.32 2.53 3.80 4.05 3.94 4.57 6.25 -64.43%
DPS 0.27 0.27 0.27 0.27 0.27 0.33 0.33 -12.48%
NAPS 0.2527 0.2555 0.2618 0.2658 0.1336 0.2299 0.2111 12.70%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.45 2.53 2.66 1.40 1.25 2.84 3.86 -
P/RPS 0.71 1.07 1.10 0.59 0.54 1.30 1.74 -44.89%
P/EPS 14.73 13.39 9.35 4.61 4.24 8.31 8.25 47.01%
EY 6.79 7.47 10.69 21.67 23.57 12.03 12.13 -32.00%
DY 1.38 0.79 0.75 1.43 1.60 0.88 0.65 64.96%
P/NAPS 0.77 1.32 1.36 0.70 1.25 1.65 2.44 -53.55%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 16/11/09 26/08/09 27/05/09 26/02/09 27/11/08 22/08/08 -
Price 1.35 1.99 2.49 2.62 1.35 1.46 3.54 -
P/RPS 0.66 0.84 1.03 1.10 0.58 0.67 1.60 -44.49%
P/EPS 13.71 10.53 8.75 8.64 4.58 4.27 7.56 48.55%
EY 7.29 9.50 11.42 11.58 21.82 23.40 13.22 -32.68%
DY 1.48 1.01 0.80 0.76 1.48 1.71 0.71 62.96%
P/NAPS 0.71 1.04 1.27 1.32 1.35 0.85 2.24 -53.41%

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