[HANDAL] QoQ TTM 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- -27.71%
YoY- -3.48%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 109,350 116,748 114,636 119,301 124,870 120,132 123,837 -7.96%
PBT 9,729 10,932 11,416 11,122 14,125 11,896 12,031 -13.21%
Tax -5,018 -5,352 -5,518 -5,330 -6,072 -5,680 -5,811 -9.32%
NP 4,711 5,580 5,898 5,792 8,053 6,216 6,220 -16.92%
-
NP to SH 4,782 5,656 5,976 5,856 8,101 6,267 6,288 -16.69%
-
Tax Rate 51.58% 48.96% 48.34% 47.92% 42.99% 47.75% 48.30% -
Total Cost 104,639 111,168 108,738 113,509 116,817 113,916 117,617 -7.50%
-
Net Worth 113,190 114,153 113,837 96,600 110,574 108,012 107,122 3.74%
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 113,190 114,153 113,837 96,600 110,574 108,012 107,122 3.74%
NOSH 159,423 163,076 160,335 140,000 160,253 161,212 159,883 -0.19%
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 4.31% 4.78% 5.14% 4.85% 6.45% 5.17% 5.02% -
ROE 4.22% 4.95% 5.25% 6.06% 7.33% 5.80% 5.87% -
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 68.59 71.59 71.50 85.22 77.92 74.52 77.45 -7.78%
EPS 3.00 3.47 3.73 4.18 5.06 3.89 3.93 -16.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.71 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 26.65 28.45 27.93 29.07 30.43 29.27 30.18 -7.96%
EPS 1.17 1.38 1.46 1.43 1.97 1.53 1.53 -16.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2758 0.2782 0.2774 0.2354 0.2694 0.2632 0.261 3.74%
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 0.40 0.41 0.49 0.37 0.45 0.42 0.44 -6.16%
P/EPS 9.17 8.36 9.39 7.53 6.92 7.97 8.65 3.97%
EY 10.91 11.96 10.65 13.28 14.44 12.54 11.57 -3.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.49 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 0.38 0.39 0.43 0.46 0.39 0.46 0.44 -9.31%
P/EPS 8.67 8.07 8.32 9.44 5.93 8.75 8.65 0.15%
EY 11.54 12.39 12.02 10.59 16.85 11.43 11.57 -0.17%
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