[HANDAL] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 54.01%
YoY- 142.43%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 123,837 113,485 108,258 104,140 99,899 91,881 95,266 19.05%
PBT 12,031 13,040 8,643 8,269 6,473 -1,425 780 516.55%
Tax -5,811 -6,970 -5,539 -5,073 -4,437 -469 -637 334.83%
NP 6,220 6,070 3,104 3,196 2,036 -1,894 143 1128.33%
-
NP to SH 6,288 6,067 3,097 3,188 2,070 -1,760 280 691.48%
-
Tax Rate 48.30% 53.45% 64.09% 61.35% 68.55% - 81.67% -
Total Cost 117,617 107,415 105,154 100,944 97,863 93,775 95,123 15.15%
-
Net Worth 107,122 104,130 101,527 99,540 100,675 100,405 99,832 4.79%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 107,122 104,130 101,527 99,540 100,675 100,405 99,832 4.79%
NOSH 159,883 160,201 158,636 158,000 159,802 161,944 161,020 -0.47%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.02% 5.35% 2.87% 3.07% 2.04% -2.06% 0.15% -
ROE 5.87% 5.83% 3.05% 3.20% 2.06% -1.75% 0.28% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 77.45 70.84 68.24 65.91 62.51 56.74 59.16 19.61%
EPS 3.93 3.79 1.95 2.02 1.30 -1.09 0.17 706.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.65 0.64 0.63 0.63 0.62 0.62 5.29%
Adjusted Per Share Value based on latest NOSH - 158,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 30.18 27.65 26.38 25.38 24.34 22.39 23.21 19.07%
EPS 1.53 1.48 0.75 0.78 0.50 -0.43 0.07 677.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.261 0.2537 0.2474 0.2426 0.2453 0.2447 0.2433 4.77%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.34 0.44 0.44 0.455 0.45 0.475 0.435 -
P/RPS 0.44 0.62 0.64 0.69 0.72 0.84 0.74 -29.22%
P/EPS 8.65 11.62 22.54 22.55 34.74 -43.71 250.16 -89.32%
EY 11.57 8.61 4.44 4.43 2.88 -2.29 0.40 836.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.68 0.69 0.72 0.71 0.77 0.70 -18.98%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 18/11/14 19/08/14 20/05/14 28/02/14 18/11/13 15/08/13 -
Price 0.34 0.425 0.505 0.46 0.44 0.505 0.565 -
P/RPS 0.44 0.60 0.74 0.70 0.70 0.89 0.95 -40.05%
P/EPS 8.65 11.22 25.87 22.80 33.97 -46.47 324.92 -91.02%
EY 11.57 8.91 3.87 4.39 2.94 -2.15 0.31 1009.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.65 0.79 0.73 0.70 0.81 0.91 -31.95%

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