[HANDAL] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 13.11%
YoY- 458.48%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 81,108 123,837 98,597 99,278 95,928 100,747 80,482 0.51%
PBT 4,136 12,031 8,897 5,682 4,676 6,599 141 853.09%
Tax -2,020 -5,811 -4,093 -3,236 -2,544 -4,659 -715 99.97%
NP 2,116 6,220 4,804 2,446 2,132 1,940 -574 -
-
NP to SH 2,128 6,288 4,850 2,502 2,212 1,974 -478 -
-
Tax Rate 48.84% 48.30% 46.00% 56.95% 54.41% 70.60% 507.09% -
Total Cost 78,992 117,617 93,793 96,832 93,796 98,807 81,057 -1.70%
-
Net Worth 108,012 107,267 104,171 102,646 99,540 101,093 101,172 4.46%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 108,012 107,267 104,171 102,646 99,540 101,093 101,172 4.46%
NOSH 161,212 160,100 160,264 160,384 158,000 160,465 163,181 -0.80%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.61% 5.02% 4.87% 2.46% 2.22% 1.93% -0.71% -
ROE 1.97% 5.86% 4.66% 2.44% 2.22% 1.95% -0.47% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 50.31 77.35 61.52 61.90 60.71 62.78 49.32 1.33%
EPS 1.32 3.93 3.03 1.56 1.40 1.23 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.67 0.65 0.64 0.63 0.63 0.62 5.31%
Adjusted Per Share Value based on latest NOSH - 158,636
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 19.76 30.18 24.03 24.19 23.38 24.55 19.61 0.50%
EPS 0.52 1.53 1.18 0.61 0.54 0.48 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2632 0.2614 0.2538 0.2501 0.2426 0.2463 0.2465 4.47%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.31 0.34 0.44 0.44 0.455 0.45 0.475 -
P/RPS 0.62 0.44 0.72 0.71 0.75 0.72 0.96 -25.30%
P/EPS 23.48 8.66 14.54 28.21 32.50 36.58 -161.93 -
EY 4.26 11.55 6.88 3.55 3.08 2.73 -0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.68 0.69 0.72 0.71 0.77 -29.08%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 19/05/15 27/02/15 18/11/14 19/08/14 20/05/14 28/02/14 18/11/13 -
Price 0.34 0.34 0.425 0.505 0.46 0.44 0.505 -
P/RPS 0.68 0.44 0.69 0.82 0.76 0.70 1.02 -23.70%
P/EPS 25.76 8.66 14.04 32.37 32.86 35.77 -172.16 -
EY 3.88 11.55 7.12 3.09 3.04 2.80 -0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.65 0.79 0.73 0.70 0.81 -26.55%

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