[PERDANA] YoY TTM Result on 30-Jun-2006 [#2]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -4.52%
YoY- 37.48%
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 721,477 658,968 611,723 519,256 347,211 163,622 258,194 18.66%
PBT 113,041 170,110 89,001 59,715 44,336 13,650 16,244 38.13%
Tax -14,864 -12,651 -6 -15,718 -11,914 -4,340 -4,814 20.65%
NP 98,177 157,459 88,995 43,997 32,422 9,310 11,430 43.06%
-
NP to SH 84,615 139,248 88,316 42,834 31,157 9,310 11,430 39.56%
-
Tax Rate 13.15% 7.44% 0.01% 26.32% 26.87% 31.79% 29.64% -
Total Cost 623,300 501,509 522,728 475,259 314,789 154,312 246,764 16.68%
-
Net Worth 583,015 470,027 285,700 202,879 106,904 125,148 94,119 35.48%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 5,952 7,440 5,414 3,656 2,261 3,076 2,134 18.62%
Div Payout % 7.03% 5.34% 6.13% 8.54% 7.26% 33.04% 18.68% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 583,015 470,027 285,700 202,879 106,904 125,148 94,119 35.48%
NOSH 297,456 297,485 285,700 202,879 135,322 64,843 61,516 30.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 13.61% 23.89% 14.55% 8.47% 9.34% 5.69% 4.43% -
ROE 14.51% 29.63% 30.91% 21.11% 29.14% 7.44% 12.14% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 242.55 221.51 214.11 255.94 256.58 252.33 419.72 -8.72%
EPS 28.45 46.81 30.91 21.11 23.02 14.36 18.58 7.35%
DPS 2.00 2.50 1.90 1.80 1.67 4.74 3.47 -8.76%
NAPS 1.96 1.58 1.00 1.00 0.79 1.93 1.53 4.21%
Adjusted Per Share Value based on latest NOSH - 202,879
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 32.40 29.59 27.47 23.32 15.59 7.35 11.59 18.67%
EPS 3.80 6.25 3.97 1.92 1.40 0.42 0.51 39.71%
DPS 0.27 0.33 0.24 0.16 0.10 0.14 0.10 17.98%
NAPS 0.2618 0.2111 0.1283 0.0911 0.048 0.0562 0.0423 35.46%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.66 3.86 4.14 3.24 4.08 4.94 3.78 -
P/RPS 1.10 1.74 1.93 1.27 1.59 1.96 0.90 3.39%
P/EPS 9.35 8.25 13.39 15.35 17.72 34.41 20.34 -12.13%
EY 10.69 12.13 7.47 6.52 5.64 2.91 4.92 13.79%
DY 0.75 0.65 0.46 0.56 0.41 0.96 0.92 -3.34%
P/NAPS 1.36 2.44 4.14 3.24 5.16 2.56 2.47 -9.45%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 22/08/08 22/08/07 29/08/06 29/08/05 25/08/04 28/08/03 -
Price 2.49 3.54 4.50 3.46 4.36 2.89 6.85 -
P/RPS 1.03 1.60 2.10 1.35 1.70 1.15 1.63 -7.35%
P/EPS 8.75 7.56 14.56 16.39 18.94 20.13 36.87 -21.29%
EY 11.42 13.22 6.87 6.10 5.28 4.97 2.71 27.06%
DY 0.80 0.71 0.42 0.52 0.38 1.64 0.51 7.78%
P/NAPS 1.27 2.24 4.50 3.46 5.52 1.50 4.48 -18.93%

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