Highlights

[HANDAL] YoY Quarter Result on 2014-06-30 [#2]

Stock [HANDAL]: HANDAL RESOURCES BHD
Announcement Date 19-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     26.22%    YoY -     -11.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 11,912 22,997 30,395 25,657 21,539 23,812 21,945 -9.67%
  YoY % -48.20% -24.34% 18.47% 19.12% -9.55% 8.51% -
  Horiz. % 54.28% 104.79% 138.51% 116.92% 98.15% 108.51% 100.00%
PBT -1,394 2,698 3,901 1,672 1,298 2,121 4,108 -
  YoY % -151.67% -30.84% 133.31% 28.81% -38.80% -48.37% -
  Horiz. % -33.93% 65.68% 94.96% 40.70% 31.60% 51.63% 100.00%
Tax 98 -1,040 -1,374 -982 -516 -250 -1,072 -
  YoY % 109.42% 24.31% -39.92% -90.31% -106.40% 76.68% -
  Horiz. % -9.14% 97.01% 128.17% 91.60% 48.13% 23.32% 100.00%
NP -1,296 1,658 2,527 690 782 1,871 3,036 -
  YoY % -178.17% -34.39% 266.23% -11.76% -58.20% -38.37% -
  Horiz. % -42.69% 54.61% 83.23% 22.73% 25.76% 61.63% 100.00%
NP to SH -1,295 1,658 2,532 698 789 1,824 3,036 -
  YoY % -178.11% -34.52% 262.75% -11.53% -56.74% -39.92% -
  Horiz. % -42.65% 54.61% 83.40% 22.99% 25.99% 60.08% 100.00%
Tax Rate - % 38.55 % 35.22 % 58.73 % 39.75 % 11.79 % 26.10 % -
  YoY % 0.00% 9.45% -40.03% 47.75% 237.15% -54.83% -
  Horiz. % 0.00% 147.70% 134.94% 225.02% 152.30% 45.17% 100.00%
Total Cost 13,208 21,339 27,868 24,967 20,757 21,941 18,909 -5.80%
  YoY % -38.10% -23.43% 11.62% 20.28% -5.40% 16.03% -
  Horiz. % 69.85% 112.85% 147.38% 132.04% 109.77% 116.03% 100.00%
Net Worth 97,410 113,190 110,574 101,527 99,832 102,399 100,683 -0.55%
  YoY % -13.94% 2.37% 8.91% 1.70% -2.51% 1.70% -
  Horiz. % 96.75% 112.42% 109.82% 100.84% 99.15% 101.70% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 97,410 113,190 110,574 101,527 99,832 102,399 100,683 -0.55%
  YoY % -13.94% 2.37% 8.91% 1.70% -2.51% 1.70% -
  Horiz. % 96.75% 112.42% 109.82% 100.84% 99.15% 101.70% 100.00%
NOSH 159,690 159,423 160,253 158,636 161,020 160,000 154,897 0.51%
  YoY % 0.17% -0.52% 1.02% -1.48% 0.64% 3.29% -
  Horiz. % 103.09% 102.92% 103.46% 102.41% 103.95% 103.29% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -10.88 % 7.21 % 8.31 % 2.69 % 3.63 % 7.86 % 13.83 % -
  YoY % -250.90% -13.24% 208.92% -25.90% -53.82% -43.17% -
  Horiz. % -78.67% 52.13% 60.09% 19.45% 26.25% 56.83% 100.00%
ROE -1.33 % 1.46 % 2.29 % 0.69 % 0.79 % 1.78 % 3.02 % -
  YoY % -191.10% -36.24% 231.88% -12.66% -55.62% -41.06% -
  Horiz. % -44.04% 48.34% 75.83% 22.85% 26.16% 58.94% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 7.46 14.43 18.97 16.17 13.38 14.88 14.17 -10.13%
  YoY % -48.30% -23.93% 17.32% 20.85% -10.08% 5.01% -
  Horiz. % 52.65% 101.83% 133.87% 114.11% 94.42% 105.01% 100.00%
EPS -0.81 1.04 1.58 0.44 0.49 1.14 1.96 -
  YoY % -177.88% -34.18% 259.09% -10.20% -57.02% -41.84% -
  Horiz. % -41.33% 53.06% 80.61% 22.45% 25.00% 58.16% 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 0.6100 0.7100 0.6900 0.6400 0.6200 0.6400 0.6500 -1.05%
  YoY % -14.08% 2.90% 7.81% 3.23% -3.12% -1.54% -
  Horiz. % 93.85% 109.23% 106.15% 98.46% 95.38% 98.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 218,826
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 5.44 10.51 13.89 11.72 9.84 10.88 10.03 -9.69%
  YoY % -48.24% -24.33% 18.52% 19.11% -9.56% 8.47% -
  Horiz. % 54.24% 104.79% 138.48% 116.85% 98.11% 108.47% 100.00%
EPS -0.59 0.76 1.16 0.32 0.36 0.83 1.39 -
  YoY % -177.63% -34.48% 262.50% -11.11% -56.63% -40.29% -
  Horiz. % -42.45% 54.68% 83.45% 23.02% 25.90% 59.71% 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 0.4452 0.5173 0.5053 0.4640 0.4562 0.4680 0.4601 -0.55%
  YoY % -13.94% 2.37% 8.90% 1.71% -2.52% 1.72% -
  Horiz. % 96.76% 112.43% 109.82% 100.85% 99.15% 101.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.2300 0.2750 0.3500 0.4400 0.4350 0.4300 0.6100 -
P/RPS 3.08 1.91 1.85 2.72 3.25 2.89 4.31 -5.44%
  YoY % 61.26% 3.24% -31.99% -16.31% 12.46% -32.95% -
  Horiz. % 71.46% 44.32% 42.92% 63.11% 75.41% 67.05% 100.00%
P/EPS -28.36 26.44 22.15 100.00 88.78 37.72 31.12 -
  YoY % -207.26% 19.37% -77.85% 12.64% 135.37% 21.21% -
  Horiz. % -91.13% 84.96% 71.18% 321.34% 285.28% 121.21% 100.00%
EY -3.53 3.78 4.51 1.00 1.13 2.65 3.21 -
  YoY % -193.39% -16.19% 351.00% -11.50% -57.36% -17.45% -
  Horiz. % -109.97% 117.76% 140.50% 31.15% 35.20% 82.55% 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 0.38 0.39 0.51 0.69 0.70 0.67 0.94 -14.00%
  YoY % -2.56% -23.53% -26.09% -1.43% 4.48% -28.72% -
  Horiz. % 40.43% 41.49% 54.26% 73.40% 74.47% 71.28% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 23/08/16 17/08/15 19/08/14 15/08/13 13/08/12 22/08/11 -
Price 0.2100 0.2600 0.3000 0.5050 0.5650 0.4300 0.4800 -
P/RPS 2.82 1.80 1.58 3.12 4.22 2.89 3.39 -3.02%
  YoY % 56.67% 13.92% -49.36% -26.07% 46.02% -14.75% -
  Horiz. % 83.19% 53.10% 46.61% 92.04% 124.48% 85.25% 100.00%
P/EPS -25.90 25.00 18.99 114.77 115.31 37.72 24.49 -
  YoY % -203.60% 31.65% -83.45% -0.47% 205.70% 54.02% -
  Horiz. % -105.76% 102.08% 77.54% 468.64% 470.85% 154.02% 100.00%
EY -3.86 4.00 5.27 0.87 0.87 2.65 4.08 -
  YoY % -196.50% -24.10% 505.75% 0.00% -67.17% -35.05% -
  Horiz. % -94.61% 98.04% 129.17% 21.32% 21.32% 64.95% 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 0.34 0.37 0.43 0.79 0.91 0.67 0.74 -12.15%
  YoY % -8.11% -13.95% -45.57% -13.19% 35.82% -9.46% -
  Horiz. % 45.95% 50.00% 58.11% 106.76% 122.97% 90.54% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

483  292  567  867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.02+0.005 
 TRIVE 0.010.00 
 ANZO 0.225+0.045 
 IRIS 0.215+0.01 
 VIVOCOM 0.045+0.01 
 DGB 0.035+0.005 
 XDL 0.065+0.01 
 KNM 0.22+0.005 
 PDZ 0.08+0.01 
 VIVOCOM-WE 0.020.00 

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

TOP ARTICLES

1. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
3. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
4. KLCI waves 14 - 5th waves has started KLCI waves
5. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
7. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
8. Investors' ego is the most common mistake - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers