[HANDAL] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -32.62%
YoY- -79.23%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 97,539 97,580 87,981 88,732 86,865 83,522 89,642 5.78%
PBT 1,603 4,725 2,901 3,995 5,982 4,698 13,416 -75.70%
Tax -371 -1,231 -1,023 -1,529 -2,351 -1,697 -3,535 -77.71%
NP 1,232 3,494 1,878 2,466 3,631 3,001 9,881 -75.01%
-
NP to SH 1,315 3,579 1,881 2,503 3,715 3,021 9,929 -73.98%
-
Tax Rate 23.14% 26.05% 35.26% 38.27% 39.30% 36.12% 26.35% -
Total Cost 96,307 94,086 86,103 86,266 83,234 80,521 79,761 13.37%
-
Net Worth 98,471 100,684 102,470 102,399 104,938 98,095 100,799 -1.54%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 98,471 100,684 102,470 102,399 104,938 98,095 100,799 -1.54%
NOSH 161,428 160,000 160,109 160,000 166,568 158,218 157,499 1.65%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.26% 3.58% 2.13% 2.78% 4.18% 3.59% 11.02% -
ROE 1.34% 3.55% 1.84% 2.44% 3.54% 3.08% 9.85% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 60.42 61.06 54.95 55.46 52.15 52.79 56.92 4.05%
EPS 0.81 2.24 1.17 1.56 2.23 1.91 6.30 -74.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.63 0.64 0.64 0.63 0.62 0.64 -3.14%
Adjusted Per Share Value based on latest NOSH - 160,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 23.75 23.76 21.43 21.61 21.15 20.34 21.83 5.77%
EPS 0.32 0.87 0.46 0.61 0.90 0.74 2.42 -74.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2398 0.2452 0.2495 0.2494 0.2555 0.2389 0.2455 -1.55%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.385 0.38 0.43 0.43 0.42 0.41 0.41 -
P/RPS 0.64 0.62 0.78 0.78 0.81 0.78 0.72 -7.54%
P/EPS 47.26 16.97 36.60 27.49 18.83 21.47 6.50 274.85%
EY 2.12 5.89 2.73 3.64 5.31 4.66 15.38 -73.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.60 0.67 0.67 0.67 0.66 0.64 -1.04%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 14/05/13 28/02/13 06/11/12 13/08/12 28/08/12 22/02/12 22/11/11 -
Price 0.435 0.39 0.41 0.43 0.43 0.46 0.46 -
P/RPS 0.72 0.64 0.75 0.78 0.82 0.87 0.81 -7.54%
P/EPS 53.40 17.42 34.90 27.49 19.28 24.09 7.30 276.37%
EY 1.87 5.74 2.87 3.64 5.19 4.15 13.70 -73.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.62 0.64 0.67 0.68 0.74 0.72 -0.92%

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