[HANDAL] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 3.64%
YoY- 203.77%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 119,301 124,870 120,132 123,837 113,485 108,258 104,140 9.47%
PBT 11,122 14,125 11,896 12,031 13,040 8,643 8,269 21.82%
Tax -5,330 -6,072 -5,680 -5,811 -6,970 -5,539 -5,073 3.34%
NP 5,792 8,053 6,216 6,220 6,070 3,104 3,196 48.59%
-
NP to SH 5,856 8,101 6,267 6,288 6,067 3,097 3,188 49.93%
-
Tax Rate 47.92% 42.99% 47.75% 48.30% 53.45% 64.09% 61.35% -
Total Cost 113,509 116,817 113,916 117,617 107,415 105,154 100,944 8.12%
-
Net Worth 96,600 110,574 108,012 107,122 104,130 101,527 99,540 -1.97%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 96,600 110,574 108,012 107,122 104,130 101,527 99,540 -1.97%
NOSH 140,000 160,253 161,212 159,883 160,201 158,636 158,000 -7.74%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.85% 6.45% 5.17% 5.02% 5.35% 2.87% 3.07% -
ROE 6.06% 7.33% 5.80% 5.87% 5.83% 3.05% 3.20% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 85.22 77.92 74.52 77.45 70.84 68.24 65.91 18.66%
EPS 4.18 5.06 3.89 3.93 3.79 1.95 2.02 62.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.69 0.67 0.67 0.65 0.64 0.63 6.24%
Adjusted Per Share Value based on latest NOSH - 159,883
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 29.07 30.43 29.27 30.18 27.65 26.38 25.38 9.46%
EPS 1.43 1.97 1.53 1.53 1.48 0.75 0.78 49.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2354 0.2694 0.2632 0.261 0.2537 0.2474 0.2426 -1.98%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.315 0.35 0.31 0.34 0.44 0.44 0.455 -
P/RPS 0.37 0.45 0.42 0.44 0.62 0.64 0.69 -33.97%
P/EPS 7.53 6.92 7.97 8.65 11.62 22.54 22.55 -51.83%
EY 13.28 14.44 12.54 11.57 8.61 4.44 4.43 107.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.46 0.51 0.68 0.69 0.72 -25.80%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 12/11/15 17/08/15 19/05/15 27/02/15 18/11/14 19/08/14 20/05/14 -
Price 0.395 0.30 0.34 0.34 0.425 0.505 0.46 -
P/RPS 0.46 0.39 0.46 0.44 0.60 0.74 0.70 -24.39%
P/EPS 9.44 5.93 8.75 8.65 11.22 25.87 22.80 -44.41%
EY 10.59 16.85 11.43 11.57 8.91 3.87 4.39 79.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.43 0.51 0.51 0.65 0.79 0.73 -15.19%

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