[PERDANA] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 17.43%
YoY- 22.27%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 665,183 544,036 494,380 209,983 203,305 253,137 140,582 29.55%
PBT 168,683 68,245 59,269 19,100 15,564 16,684 4,039 86.21%
Tax -2,982 -10,523 -16,169 -5,631 -4,548 -4,903 4,502 -
NP 165,701 57,722 43,100 13,469 11,016 11,781 8,541 63.88%
-
NP to SH 155,709 57,396 41,323 13,469 11,016 11,781 519 158.62%
-
Tax Rate 1.77% 15.42% 27.28% 29.48% 29.22% 29.39% -111.46% -
Total Cost 499,482 486,314 451,280 196,514 192,289 241,356 132,041 24.81%
-
Net Worth 297,614 208,452 134,084 117,821 99,667 80,457 -327,867 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 7,440 5,414 3,656 3,385 3,076 2,134 2,869 17.20%
Div Payout % 4.78% 9.43% 8.85% 25.14% 27.92% 18.12% 552.94% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 297,614 208,452 134,084 117,821 99,667 80,457 -327,867 -
NOSH 297,614 270,717 203,159 135,426 61,523 41,049 35,871 42.25%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 24.91% 10.61% 8.72% 6.41% 5.42% 4.65% 6.08% -
ROE 52.32% 27.53% 30.82% 11.43% 11.05% 14.64% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 223.51 200.96 243.35 155.05 330.45 616.66 391.90 -8.93%
EPS 52.32 21.20 20.34 9.95 17.91 28.70 1.45 81.73%
DPS 2.50 2.00 1.80 2.50 5.00 5.20 8.00 -17.61%
NAPS 1.00 0.77 0.66 0.87 1.62 1.96 -9.14 -
Adjusted Per Share Value based on latest NOSH - 135,426
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 29.87 24.43 22.20 9.43 9.13 11.37 6.31 29.56%
EPS 6.99 2.58 1.86 0.60 0.49 0.53 0.02 165.28%
DPS 0.33 0.24 0.16 0.15 0.14 0.10 0.13 16.78%
NAPS 0.1336 0.0936 0.0602 0.0529 0.0448 0.0361 -0.1472 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 5.40 2.76 2.22 4.80 8.80 2.68 3.90 -
P/RPS 2.42 1.37 0.91 3.10 2.66 0.43 1.00 15.86%
P/EPS 10.32 13.02 10.91 48.26 49.15 9.34 269.56 -41.93%
EY 9.69 7.68 9.16 2.07 2.03 10.71 0.37 72.28%
DY 0.46 0.72 0.81 0.52 0.57 1.94 2.05 -22.03%
P/NAPS 5.40 3.58 3.36 5.52 5.43 1.37 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 28/02/06 24/02/05 26/02/04 28/02/03 28/02/02 -
Price 4.12 3.18 2.81 4.76 8.80 2.11 3.96 -
P/RPS 1.84 1.58 1.15 3.07 2.66 0.34 1.01 10.50%
P/EPS 7.87 15.00 13.81 47.86 49.15 7.35 273.70 -44.63%
EY 12.70 6.67 7.24 2.09 2.03 13.60 0.37 80.22%
DY 0.61 0.63 0.64 0.53 0.57 2.46 2.02 -18.08%
P/NAPS 4.12 4.13 4.26 5.47 5.43 1.08 0.00 -

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