[HANDAL] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 241.98%
YoY- 509.43%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 30,395 20,277 49,889 24,309 25,657 23,982 39,537 -16.12%
PBT 3,901 1,034 5,358 3,832 1,672 1,169 6,367 -27.92%
Tax -1,374 -505 -2,741 -1,452 -982 -636 -3,900 -50.21%
NP 2,527 529 2,617 2,380 690 533 2,467 1.61%
-
NP to SH 2,532 532 2,650 2,387 698 553 2,429 2.81%
-
Tax Rate 35.22% 48.84% 51.16% 37.89% 58.73% 54.41% 61.25% -
Total Cost 27,868 19,748 47,272 21,929 24,967 23,449 37,070 -17.36%
-
Net Worth 110,574 108,012 107,122 104,130 101,527 99,540 100,675 6.47%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 110,574 108,012 107,122 104,130 101,527 99,540 100,675 6.47%
NOSH 160,253 161,212 159,883 160,201 158,636 158,000 159,802 0.18%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.31% 2.61% 5.25% 9.79% 2.69% 2.22% 6.24% -
ROE 2.29% 0.49% 2.47% 2.29% 0.69% 0.56% 2.41% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.97 12.58 31.20 15.17 16.17 15.18 24.74 -16.26%
EPS 1.58 0.33 1.66 1.49 0.44 0.35 1.52 2.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.67 0.67 0.65 0.64 0.63 0.63 6.27%
Adjusted Per Share Value based on latest NOSH - 160,201
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.41 4.94 12.16 5.92 6.25 5.84 9.63 -16.06%
EPS 0.62 0.13 0.65 0.58 0.17 0.13 0.59 3.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2694 0.2632 0.261 0.2537 0.2474 0.2426 0.2453 6.46%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.35 0.31 0.34 0.44 0.44 0.455 0.45 -
P/RPS 1.85 2.46 1.09 2.90 2.72 3.00 1.82 1.09%
P/EPS 22.15 93.94 20.51 29.53 100.00 130.00 29.61 -17.63%
EY 4.51 1.06 4.87 3.39 1.00 0.77 3.38 21.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.51 0.68 0.69 0.72 0.71 -19.84%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 17/08/15 19/05/15 27/02/15 18/11/14 19/08/14 20/05/14 28/02/14 -
Price 0.30 0.34 0.34 0.425 0.505 0.46 0.44 -
P/RPS 1.58 2.70 1.09 2.80 3.12 3.03 1.78 -7.65%
P/EPS 18.99 103.03 20.51 28.52 114.77 131.43 28.95 -24.56%
EY 5.27 0.97 4.87 3.51 0.87 0.76 3.45 32.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.51 0.51 0.65 0.79 0.73 0.70 -27.80%

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