[HANDAL] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
12-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -32.42%
YoY- -14.62%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 90,772 89,556 114,620 98,101 101,344 81,108 123,837 -18.71%
PBT 6,496 2,200 11,428 8,010 9,870 4,136 12,031 -33.71%
Tax -2,758 -1,356 -5,886 -3,910 -3,758 -2,020 -5,811 -39.18%
NP 3,738 844 5,542 4,100 6,112 2,116 6,220 -28.80%
-
NP to SH 3,740 848 5,557 4,141 6,128 2,128 6,288 -29.29%
-
Tax Rate 42.46% 61.64% 51.51% 48.81% 38.07% 48.84% 48.30% -
Total Cost 87,034 88,712 109,078 94,001 95,232 78,992 117,617 -18.20%
-
Net Worth 113,478 114,153 111,850 110,471 110,112 108,012 107,267 3.82%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 113,478 114,153 111,850 110,471 110,112 108,012 107,267 3.82%
NOSH 159,829 163,076 159,786 160,103 159,583 161,212 160,100 -0.11%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.12% 0.94% 4.84% 4.18% 6.03% 2.61% 5.02% -
ROE 3.30% 0.74% 4.97% 3.75% 5.57% 1.97% 5.86% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 56.79 54.92 71.73 61.27 63.51 50.31 77.35 -18.63%
EPS 2.34 0.52 3.47 2.59 3.84 1.32 3.93 -29.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.70 0.69 0.69 0.67 0.67 3.94%
Adjusted Per Share Value based on latest NOSH - 140,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 22.10 21.81 27.91 23.89 24.68 19.75 30.16 -18.73%
EPS 0.91 0.21 1.35 1.01 1.49 0.52 1.53 -29.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2763 0.278 0.2724 0.269 0.2681 0.263 0.2612 3.82%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.275 0.29 0.35 0.315 0.35 0.31 0.34 -
P/RPS 0.48 0.53 0.49 0.51 0.55 0.62 0.44 5.97%
P/EPS 11.75 55.77 10.06 12.18 9.11 23.48 8.66 22.58%
EY 8.51 1.79 9.94 8.21 10.97 4.26 11.55 -18.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.50 0.46 0.51 0.46 0.51 -16.38%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 13/05/16 22/02/16 12/11/15 17/08/15 19/05/15 27/02/15 -
Price 0.26 0.28 0.31 0.395 0.30 0.34 0.34 -
P/RPS 0.46 0.51 0.43 0.64 0.47 0.68 0.44 3.01%
P/EPS 11.11 53.85 8.91 15.27 7.81 25.76 8.66 18.08%
EY 9.00 1.86 11.22 6.55 12.80 3.88 11.55 -15.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.44 0.57 0.43 0.51 0.51 -19.27%

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