[HANDAL] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 29.63%
YoY- 218.54%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 98,101 101,344 81,108 123,837 98,597 99,278 95,928 1.50%
PBT 8,010 9,870 4,136 12,031 8,897 5,682 4,676 43.11%
Tax -3,910 -3,758 -2,020 -5,811 -4,093 -3,236 -2,544 33.14%
NP 4,100 6,112 2,116 6,220 4,804 2,446 2,132 54.58%
-
NP to SH 4,141 6,128 2,128 6,288 4,850 2,502 2,212 51.83%
-
Tax Rate 48.81% 38.07% 48.84% 48.30% 46.00% 56.95% 54.41% -
Total Cost 94,001 95,232 78,992 117,617 93,793 96,832 93,796 0.14%
-
Net Worth 110,471 110,112 108,012 107,267 104,171 102,646 99,540 7.18%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 110,471 110,112 108,012 107,267 104,171 102,646 99,540 7.18%
NOSH 160,103 159,583 161,212 160,100 160,264 160,384 158,000 0.88%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.18% 6.03% 2.61% 5.02% 4.87% 2.46% 2.22% -
ROE 3.75% 5.57% 1.97% 5.86% 4.66% 2.44% 2.22% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 61.27 63.51 50.31 77.35 61.52 61.90 60.71 0.61%
EPS 2.59 3.84 1.32 3.93 3.03 1.56 1.40 50.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.69 0.67 0.67 0.65 0.64 0.63 6.24%
Adjusted Per Share Value based on latest NOSH - 159,883
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 23.89 24.68 19.75 30.16 24.01 24.18 23.36 1.50%
EPS 1.01 1.49 0.52 1.53 1.18 0.61 0.54 51.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.269 0.2681 0.263 0.2612 0.2537 0.25 0.2424 7.18%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.315 0.35 0.31 0.34 0.44 0.44 0.455 -
P/RPS 0.51 0.55 0.62 0.44 0.72 0.71 0.75 -22.65%
P/EPS 12.18 9.11 23.48 8.66 14.54 28.21 32.50 -47.98%
EY 8.21 10.97 4.26 11.55 6.88 3.55 3.08 92.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.46 0.51 0.68 0.69 0.72 -25.80%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 12/11/15 17/08/15 19/05/15 27/02/15 18/11/14 19/08/14 20/05/14 -
Price 0.395 0.30 0.34 0.34 0.425 0.505 0.46 -
P/RPS 0.64 0.47 0.68 0.44 0.69 0.82 0.76 -10.81%
P/EPS 15.27 7.81 25.76 8.66 14.04 32.37 32.86 -39.97%
EY 6.55 12.80 3.88 11.55 7.12 3.09 3.04 66.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.43 0.51 0.51 0.65 0.79 0.73 -15.19%

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