[HANDAL] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 217.61%
YoY- -42.16%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 113,485 108,258 104,140 99,899 91,881 95,266 97,539 10.61%
PBT 13,040 8,643 8,269 6,473 -1,425 780 1,603 303.96%
Tax -6,970 -5,539 -5,073 -4,437 -469 -637 -371 605.44%
NP 6,070 3,104 3,196 2,036 -1,894 143 1,232 189.26%
-
NP to SH 6,067 3,097 3,188 2,070 -1,760 280 1,315 176.88%
-
Tax Rate 53.45% 64.09% 61.35% 68.55% - 81.67% 23.14% -
Total Cost 107,415 105,154 100,944 97,863 93,775 95,123 96,307 7.54%
-
Net Worth 104,130 101,527 99,540 100,675 100,405 99,832 98,471 3.79%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 104,130 101,527 99,540 100,675 100,405 99,832 98,471 3.79%
NOSH 160,201 158,636 158,000 159,802 161,944 161,020 161,428 -0.50%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.35% 2.87% 3.07% 2.04% -2.06% 0.15% 1.26% -
ROE 5.83% 3.05% 3.20% 2.06% -1.75% 0.28% 1.34% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 70.84 68.24 65.91 62.51 56.74 59.16 60.42 11.17%
EPS 3.79 1.95 2.02 1.30 -1.09 0.17 0.81 179.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.64 0.63 0.63 0.62 0.62 0.61 4.32%
Adjusted Per Share Value based on latest NOSH - 159,802
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 27.64 26.36 25.36 24.33 22.38 23.20 23.75 10.63%
EPS 1.48 0.75 0.78 0.50 -0.43 0.07 0.32 177.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2536 0.2472 0.2424 0.2452 0.2445 0.2431 0.2398 3.79%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.44 0.44 0.455 0.45 0.475 0.435 0.385 -
P/RPS 0.62 0.64 0.69 0.72 0.84 0.74 0.64 -2.09%
P/EPS 11.62 22.54 22.55 34.74 -43.71 250.16 47.26 -60.71%
EY 8.61 4.44 4.43 2.88 -2.29 0.40 2.12 154.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.69 0.72 0.71 0.77 0.70 0.63 5.21%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 19/08/14 20/05/14 28/02/14 18/11/13 15/08/13 14/05/13 -
Price 0.425 0.505 0.46 0.44 0.505 0.565 0.435 -
P/RPS 0.60 0.74 0.70 0.70 0.89 0.95 0.72 -11.43%
P/EPS 11.22 25.87 22.80 33.97 -46.47 324.92 53.40 -64.62%
EY 8.91 3.87 4.39 2.94 -2.15 0.31 1.87 182.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.79 0.73 0.70 0.81 0.91 0.71 -5.71%

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