[PERDANA] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 19.94%
YoY- 38.9%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 605,684 694,253 665,183 544,036 494,380 209,983 203,305 19.93%
PBT 48,701 119,481 168,683 68,245 59,269 19,100 15,564 20.91%
Tax -12,351 -14,903 -2,982 -10,523 -16,169 -5,631 -4,548 18.09%
NP 36,350 104,578 165,701 57,722 43,100 13,469 11,016 21.99%
-
NP to SH 29,317 87,668 155,709 57,396 41,323 13,469 11,016 17.70%
-
Tax Rate 25.36% 12.47% 1.77% 15.42% 27.28% 29.48% 29.22% -
Total Cost 569,334 589,675 499,482 486,314 451,280 196,514 192,289 19.81%
-
Net Worth 562,830 297,600 297,614 208,452 134,084 117,821 99,667 33.41%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 5,955 5,952 7,440 5,414 3,656 3,385 3,076 11.62%
Div Payout % 20.32% 6.79% 4.78% 9.43% 8.85% 25.14% 27.92% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 562,830 297,600 297,614 208,452 134,084 117,821 99,667 33.41%
NOSH 297,794 297,600 297,614 270,717 203,159 135,426 61,523 30.02%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.00% 15.06% 24.91% 10.61% 8.72% 6.41% 5.42% -
ROE 5.21% 29.46% 52.32% 27.53% 30.82% 11.43% 11.05% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 203.39 233.28 223.51 200.96 243.35 155.05 330.45 -7.76%
EPS 9.84 29.46 52.32 21.20 20.34 9.95 17.91 -9.49%
DPS 2.00 2.00 2.50 2.00 1.80 2.50 5.00 -14.15%
NAPS 1.89 1.00 1.00 0.77 0.66 0.87 1.62 2.60%
Adjusted Per Share Value based on latest NOSH - 270,717
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 27.20 31.17 29.87 24.43 22.20 9.43 9.13 19.93%
EPS 1.32 3.94 6.99 2.58 1.86 0.60 0.49 17.94%
DPS 0.27 0.27 0.33 0.24 0.16 0.15 0.14 11.55%
NAPS 0.2527 0.1336 0.1336 0.0936 0.0602 0.0529 0.0448 33.38%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.45 1.25 5.40 2.76 2.22 4.80 8.80 -
P/RPS 0.71 0.54 2.42 1.37 0.91 3.10 2.66 -19.74%
P/EPS 14.73 4.24 10.32 13.02 10.91 48.26 49.15 -18.18%
EY 6.79 23.57 9.69 7.68 9.16 2.07 2.03 22.26%
DY 1.38 1.60 0.46 0.72 0.81 0.52 0.57 15.86%
P/NAPS 0.77 1.25 5.40 3.58 3.36 5.52 5.43 -27.76%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 28/02/08 28/02/07 28/02/06 24/02/05 26/02/04 -
Price 1.35 1.35 4.12 3.18 2.81 4.76 8.80 -
P/RPS 0.66 0.58 1.84 1.58 1.15 3.07 2.66 -20.71%
P/EPS 13.71 4.58 7.87 15.00 13.81 47.86 49.15 -19.15%
EY 7.29 21.82 12.70 6.67 7.24 2.09 2.03 23.72%
DY 1.48 1.48 0.61 0.63 0.64 0.53 0.57 17.21%
P/NAPS 0.71 1.35 4.12 4.13 4.26 5.47 5.43 -28.73%

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