Highlights

[HANDAL] YoY TTM Result on 2018-09-30 [#3]

Stock [HANDAL]: HANDAL RESOURCES BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -72.70%    YoY -     4.70%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 65,368 57,815 105,418 119,301 113,485 91,881 87,981 -4.83%
  YoY % 13.06% -45.16% -11.64% 5.12% 23.51% 4.43% -
  Horiz. % 74.30% 65.71% 119.82% 135.60% 128.99% 104.43% 100.00%
PBT -5,008 -6,130 -2,021 11,122 13,040 -1,425 2,901 -
  YoY % 18.30% -203.32% -118.17% -14.71% 1,015.09% -149.12% -
  Horiz. % -172.63% -211.31% -69.67% 383.39% 449.50% -49.12% 100.00%
Tax -2,183 -537 -4,368 -5,330 -6,970 -469 -1,023 13.46%
  YoY % -306.52% 87.71% 18.05% 23.53% -1,386.14% 54.15% -
  Horiz. % 213.39% 52.49% 426.98% 521.02% 681.33% 45.85% 100.00%
NP -7,191 -6,667 -6,389 5,792 6,070 -1,894 1,878 -
  YoY % -7.86% -4.35% -210.31% -4.58% 420.49% -200.85% -
  Horiz. % -382.91% -355.01% -340.20% 308.41% 323.22% -100.85% 100.00%
NP to SH -6,345 -6,658 -6,306 5,856 6,067 -1,760 1,881 -
  YoY % 4.70% -5.58% -207.68% -3.48% 444.72% -193.57% -
  Horiz. % -337.32% -353.96% -335.25% 311.32% 322.54% -93.57% 100.00%
Tax Rate - % - % - % 47.92 % 53.45 % - % 35.26 % -
  YoY % 0.00% 0.00% 0.00% -10.35% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 135.90% 151.59% 0.00% 100.00%
Total Cost 72,559 64,482 111,807 113,509 107,415 93,775 86,103 -2.81%
  YoY % 12.53% -42.33% -1.50% 5.67% 14.55% 8.91% -
  Horiz. % 84.27% 74.89% 129.85% 131.83% 124.75% 108.91% 100.00%
Net Worth 89,426 95,814 103,999 96,600 104,130 100,405 102,470 -2.24%
  YoY % -6.67% -7.87% 7.66% -7.23% 3.71% -2.01% -
  Horiz. % 87.27% 93.50% 101.49% 94.27% 101.62% 97.99% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 89,426 95,814 103,999 96,600 104,130 100,405 102,470 -2.24%
  YoY % -6.67% -7.87% 7.66% -7.23% 3.71% -2.01% -
  Horiz. % 87.27% 93.50% 101.49% 94.27% 101.62% 97.99% 100.00%
NOSH 159,690 159,690 160,000 140,000 160,201 161,944 160,109 -0.04%
  YoY % 0.00% -0.19% 14.29% -12.61% -1.08% 1.15% -
  Horiz. % 99.74% 99.74% 99.93% 87.44% 100.06% 101.15% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -11.00 % -11.53 % -6.06 % 4.85 % 5.35 % -2.06 % 2.13 % -
  YoY % 4.60% -90.26% -224.95% -9.35% 359.71% -196.71% -
  Horiz. % -516.43% -541.31% -284.51% 227.70% 251.17% -96.71% 100.00%
ROE -7.10 % -6.95 % -6.06 % 6.06 % 5.83 % -1.75 % 1.84 % -
  YoY % -2.16% -14.69% -200.00% 3.95% 433.14% -195.11% -
  Horiz. % -385.87% -377.72% -329.35% 329.35% 316.85% -95.11% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 40.93 36.20 65.89 85.22 70.84 56.74 54.95 -4.79%
  YoY % 13.07% -45.06% -22.68% 20.30% 24.85% 3.26% -
  Horiz. % 74.49% 65.88% 119.91% 155.09% 128.92% 103.26% 100.00%
EPS -3.97 -4.17 -3.94 4.18 3.79 -1.09 1.17 -
  YoY % 4.80% -5.84% -194.26% 10.29% 447.71% -193.16% -
  Horiz. % -339.32% -356.41% -336.75% 357.26% 323.93% -93.16% 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 0.5600 0.6000 0.6500 0.6900 0.6500 0.6200 0.6400 -2.20%
  YoY % -6.67% -7.69% -5.80% 6.15% 4.84% -3.12% -
  Horiz. % 87.50% 93.75% 101.56% 107.81% 101.56% 96.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 175,968
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 37.15 32.86 59.91 67.80 64.49 52.21 50.00 -4.83%
  YoY % 13.06% -45.15% -11.64% 5.13% 23.52% 4.42% -
  Horiz. % 74.30% 65.72% 119.82% 135.60% 128.98% 104.42% 100.00%
EPS -3.61 -3.78 -3.58 3.33 3.45 -1.00 1.07 -
  YoY % 4.50% -5.59% -207.51% -3.48% 445.00% -193.46% -
  Horiz. % -337.38% -353.27% -334.58% 311.21% 322.43% -93.46% 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 0.5082 0.5445 0.5910 0.5490 0.5918 0.5706 0.5823 -2.24%
  YoY % -6.67% -7.87% 7.65% -7.23% 3.72% -2.01% -
  Horiz. % 87.27% 93.51% 101.49% 94.28% 101.63% 97.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.4000 0.2500 0.2500 0.3150 0.4400 0.4750 0.4300 -
P/RPS 0.98 0.69 0.38 0.37 0.62 0.84 0.78 3.88%
  YoY % 42.03% 81.58% 2.70% -40.32% -26.19% 7.69% -
  Horiz. % 125.64% 88.46% 48.72% 47.44% 79.49% 107.69% 100.00%
P/EPS -10.07 -6.00 -6.34 7.53 11.62 -43.71 36.60 -
  YoY % -67.83% 5.36% -184.20% -35.20% 126.58% -219.43% -
  Horiz. % -27.51% -16.39% -17.32% 20.57% 31.75% -119.43% 100.00%
EY -9.93 -16.68 -15.77 13.28 8.61 -2.29 2.73 -
  YoY % 40.47% -5.77% -218.75% 54.24% 475.98% -183.88% -
  Horiz. % -363.74% -610.99% -577.66% 486.45% 315.38% -83.88% 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 0.71 0.42 0.38 0.46 0.68 0.77 0.67 0.97%
  YoY % 69.05% 10.53% -17.39% -32.35% -11.69% 14.93% -
  Horiz. % 105.97% 62.69% 56.72% 68.66% 101.49% 114.93% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 23/11/17 22/11/16 12/11/15 18/11/14 18/11/13 06/11/12 -
Price 0.3500 0.2250 0.2200 0.3950 0.4250 0.5050 0.4100 -
P/RPS 0.86 0.62 0.33 0.46 0.60 0.89 0.75 2.31%
  YoY % 38.71% 87.88% -28.26% -23.33% -32.58% 18.67% -
  Horiz. % 114.67% 82.67% 44.00% 61.33% 80.00% 118.67% 100.00%
P/EPS -8.81 -5.40 -5.58 9.44 11.22 -46.47 34.90 -
  YoY % -63.15% 3.23% -159.11% -15.86% 124.14% -233.15% -
  Horiz. % -25.24% -15.47% -15.99% 27.05% 32.15% -133.15% 100.00%
EY -11.35 -18.53 -17.91 10.59 8.91 -2.15 2.87 -
  YoY % 38.75% -3.46% -269.12% 18.86% 514.42% -174.91% -
  Horiz. % -395.47% -645.64% -624.04% 368.99% 310.45% -74.91% 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 0.63 0.37 0.34 0.57 0.65 0.81 0.64 -0.26%
  YoY % 70.27% 8.82% -40.35% -12.31% -19.75% 26.56% -
  Horiz. % 98.44% 57.81% 53.12% 89.06% 101.56% 126.56% 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.
 


 

300  366  572  971 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.975+0.04 
 EKOVEST-WB 0.49+0.045 
 WCT-WE 0.19+0.03 
 IRIS 0.185+0.01 
 IWCITY 1.20+0.01 
 SAPNRG 0.3350.00 
 BARAKAH 0.1050.00 
 MALTON 0.67+0.055 
 KNM 0.18+0.005 
Partners & Brokers