[HANDAL] QoQ TTM 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- 95.9%
YoY- 444.72%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 124,870 120,132 123,837 113,485 108,258 104,140 99,899 16.08%
PBT 14,125 11,896 12,031 13,040 8,643 8,269 6,473 68.47%
Tax -6,072 -5,680 -5,811 -6,970 -5,539 -5,073 -4,437 23.33%
NP 8,053 6,216 6,220 6,070 3,104 3,196 2,036 150.73%
-
NP to SH 8,101 6,267 6,288 6,067 3,097 3,188 2,070 148.96%
-
Tax Rate 42.99% 47.75% 48.30% 53.45% 64.09% 61.35% 68.55% -
Total Cost 116,817 113,916 117,617 107,415 105,154 100,944 97,863 12.56%
-
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 6.45% 5.17% 5.02% 5.35% 2.87% 3.07% 2.04% -
ROE 7.33% 5.80% 5.87% 5.83% 3.05% 3.20% 2.06% -
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 77.92 74.52 77.45 70.84 68.24 65.91 62.51 15.87%
EPS 5.06 3.89 3.93 3.79 1.95 2.02 1.30 148.05%
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 30.41 29.25 30.16 27.64 26.36 25.36 24.33 16.08%
EPS 1.97 1.53 1.53 1.48 0.75 0.78 0.50 150.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2693 0.263 0.2609 0.2536 0.2472 0.2424 0.2452 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 0.45 0.42 0.44 0.62 0.64 0.69 0.72 -26.96%
P/EPS 6.92 7.97 8.65 11.62 22.54 22.55 34.74 -65.99%
EY 14.44 12.54 11.57 8.61 4.44 4.43 2.88 193.80%
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 0.39 0.46 0.44 0.60 0.74 0.70 0.70 -32.36%
P/EPS 5.93 8.75 8.65 11.22 25.87 22.80 33.97 -68.86%
EY 16.85 11.43 11.57 8.91 3.87 4.39 2.94 221.28%
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