Highlights

[HANDAL] YoY Quarter Result on 2013-06-30 [#2]

Stock [HANDAL]: HANDAL RESOURCES BHD
Announcement Date 15-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     239.65%    YoY -     -56.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 22,997 30,395 25,657 21,539 23,812 21,945 23,561 -0.40%
  YoY % -24.34% 18.47% 19.12% -9.55% 8.51% -6.86% -
  Horiz. % 97.61% 129.01% 108.90% 91.42% 101.07% 93.14% 100.00%
PBT 2,698 3,901 1,672 1,298 2,121 4,108 6,690 -14.03%
  YoY % -30.84% 133.31% 28.81% -38.80% -48.37% -38.59% -
  Horiz. % 40.33% 58.31% 24.99% 19.40% 31.70% 61.41% 100.00%
Tax -1,040 -1,374 -982 -516 -250 -1,072 -1,332 -4.04%
  YoY % 24.31% -39.92% -90.31% -106.40% 76.68% 19.52% -
  Horiz. % 78.08% 103.15% 73.72% 38.74% 18.77% 80.48% 100.00%
NP 1,658 2,527 690 782 1,871 3,036 5,358 -17.74%
  YoY % -34.39% 266.23% -11.76% -58.20% -38.37% -43.34% -
  Horiz. % 30.94% 47.16% 12.88% 14.59% 34.92% 56.66% 100.00%
NP to SH 1,658 2,532 698 789 1,824 3,036 5,358 -17.74%
  YoY % -34.52% 262.75% -11.53% -56.74% -39.92% -43.34% -
  Horiz. % 30.94% 47.26% 13.03% 14.73% 34.04% 56.66% 100.00%
Tax Rate 38.55 % 35.22 % 58.73 % 39.75 % 11.79 % 26.10 % 19.91 % 11.63%
  YoY % 9.45% -40.03% 47.75% 237.15% -54.83% 31.09% -
  Horiz. % 193.62% 176.90% 294.98% 199.65% 59.22% 131.09% 100.00%
Total Cost 21,339 27,868 24,967 20,757 21,941 18,909 18,203 2.68%
  YoY % -23.43% 11.62% 20.28% -5.40% 16.03% 3.88% -
  Horiz. % 117.23% 153.10% 137.16% 114.03% 120.54% 103.88% 100.00%
Net Worth 113,190 110,574 101,527 99,832 102,399 100,683 64,836 9.72%
  YoY % 2.37% 8.91% 1.70% -2.51% 1.70% 55.29% -
  Horiz. % 174.58% 170.54% 156.59% 153.98% 157.94% 155.29% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 113,190 110,574 101,527 99,832 102,399 100,683 64,836 9.72%
  YoY % 2.37% 8.91% 1.70% -2.51% 1.70% 55.29% -
  Horiz. % 174.58% 170.54% 156.59% 153.98% 157.94% 155.29% 100.00%
NOSH 159,423 160,253 158,636 161,020 160,000 154,897 90,050 9.98%
  YoY % -0.52% 1.02% -1.48% 0.64% 3.29% 72.01% -
  Horiz. % 177.04% 177.96% 176.16% 178.81% 177.68% 172.01% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.21 % 8.31 % 2.69 % 3.63 % 7.86 % 13.83 % 22.74 % -17.41%
  YoY % -13.24% 208.92% -25.90% -53.82% -43.17% -39.18% -
  Horiz. % 31.71% 36.54% 11.83% 15.96% 34.56% 60.82% 100.00%
ROE 1.46 % 2.29 % 0.69 % 0.79 % 1.78 % 3.02 % 8.26 % -25.07%
  YoY % -36.24% 231.88% -12.66% -55.62% -41.06% -63.44% -
  Horiz. % 17.68% 27.72% 8.35% 9.56% 21.55% 36.56% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 14.43 18.97 16.17 13.38 14.88 14.17 26.16 -9.43%
  YoY % -23.93% 17.32% 20.85% -10.08% 5.01% -45.83% -
  Horiz. % 55.16% 72.52% 61.81% 51.15% 56.88% 54.17% 100.00%
EPS 1.04 1.58 0.44 0.49 1.14 1.96 5.95 -25.21%
  YoY % -34.18% 259.09% -10.20% -57.02% -41.84% -67.06% -
  Horiz. % 17.48% 26.55% 7.39% 8.24% 19.16% 32.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7100 0.6900 0.6400 0.6200 0.6400 0.6500 0.7200 -0.23%
  YoY % 2.90% 7.81% 3.23% -3.12% -1.54% -9.72% -
  Horiz. % 98.61% 95.83% 88.89% 86.11% 88.89% 90.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 218,826
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 10.51 13.89 11.72 9.84 10.88 10.03 10.77 -0.41%
  YoY % -24.33% 18.52% 19.11% -9.56% 8.47% -6.87% -
  Horiz. % 97.59% 128.97% 108.82% 91.36% 101.02% 93.13% 100.00%
EPS 0.76 1.16 0.32 0.36 0.83 1.39 2.45 -17.71%
  YoY % -34.48% 262.50% -11.11% -56.63% -40.29% -43.27% -
  Horiz. % 31.02% 47.35% 13.06% 14.69% 33.88% 56.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5173 0.5053 0.4640 0.4562 0.4680 0.4601 0.2963 9.72%
  YoY % 2.37% 8.90% 1.71% -2.52% 1.72% 55.28% -
  Horiz. % 174.59% 170.54% 156.60% 153.97% 157.95% 155.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.2750 0.3500 0.4400 0.4350 0.4300 0.6100 0.6400 -
P/RPS 1.91 1.85 2.72 3.25 2.89 4.31 2.45 -4.06%
  YoY % 3.24% -31.99% -16.31% 12.46% -32.95% 75.92% -
  Horiz. % 77.96% 75.51% 111.02% 132.65% 117.96% 175.92% 100.00%
P/EPS 26.44 22.15 100.00 88.78 37.72 31.12 10.76 16.15%
  YoY % 19.37% -77.85% 12.64% 135.37% 21.21% 189.22% -
  Horiz. % 245.72% 205.86% 929.37% 825.09% 350.56% 289.22% 100.00%
EY 3.78 4.51 1.00 1.13 2.65 3.21 9.30 -13.92%
  YoY % -16.19% 351.00% -11.50% -57.36% -17.45% -65.48% -
  Horiz. % 40.65% 48.49% 10.75% 12.15% 28.49% 34.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.39 0.51 0.69 0.70 0.67 0.94 0.89 -12.84%
  YoY % -23.53% -26.09% -1.43% 4.48% -28.72% 5.62% -
  Horiz. % 43.82% 57.30% 77.53% 78.65% 75.28% 105.62% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 17/08/15 19/08/14 15/08/13 13/08/12 22/08/11 24/08/10 -
Price 0.2600 0.3000 0.5050 0.5650 0.4300 0.4800 0.7600 -
P/RPS 1.80 1.58 3.12 4.22 2.89 3.39 2.90 -7.63%
  YoY % 13.92% -49.36% -26.07% 46.02% -14.75% 16.90% -
  Horiz. % 62.07% 54.48% 107.59% 145.52% 99.66% 116.90% 100.00%
P/EPS 25.00 18.99 114.77 115.31 37.72 24.49 12.77 11.84%
  YoY % 31.65% -83.45% -0.47% 205.70% 54.02% 91.78% -
  Horiz. % 195.77% 148.71% 898.75% 902.98% 295.38% 191.78% 100.00%
EY 4.00 5.27 0.87 0.87 2.65 4.08 7.83 -10.58%
  YoY % -24.10% 505.75% 0.00% -67.17% -35.05% -47.89% -
  Horiz. % 51.09% 67.31% 11.11% 11.11% 33.84% 52.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.37 0.43 0.79 0.91 0.67 0.74 1.06 -16.08%
  YoY % -13.95% -45.57% -13.19% 35.82% -9.46% -30.19% -
  Horiz. % 34.91% 40.57% 74.53% 85.85% 63.21% 69.81% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

306  349  601  984 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.04 
 DNEX-WD 0.04+0.02 
 PDZ 0.18-0.01 
 DGB 0.050.00 
 VSOLAR 0.06-0.01 
 EDUSPEC 0.020.00 
 MQTECH 0.075-0.005 
 TAWIN 0.145-0.005 
 HUBLINE 0.08+0.005 
 TRIVE 0.01-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers