[HANDAL] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
15-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 239.65%
YoY- -56.74%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 22,997 30,395 25,657 21,539 23,812 21,945 23,561 -0.40%
PBT 2,698 3,901 1,672 1,298 2,121 4,108 6,690 -14.03%
Tax -1,040 -1,374 -982 -516 -250 -1,072 -1,332 -4.03%
NP 1,658 2,527 690 782 1,871 3,036 5,358 -17.74%
-
NP to SH 1,658 2,532 698 789 1,824 3,036 5,358 -17.74%
-
Tax Rate 38.55% 35.22% 58.73% 39.75% 11.79% 26.10% 19.91% -
Total Cost 21,339 27,868 24,967 20,757 21,941 18,909 18,203 2.68%
-
Net Worth 113,190 110,574 101,527 99,832 102,399 100,683 64,836 9.72%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 113,190 110,574 101,527 99,832 102,399 100,683 64,836 9.72%
NOSH 159,423 160,253 158,636 161,020 160,000 154,897 90,050 9.97%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.21% 8.31% 2.69% 3.63% 7.86% 13.83% 22.74% -
ROE 1.46% 2.29% 0.69% 0.79% 1.78% 3.02% 8.26% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 14.43 18.97 16.17 13.38 14.88 14.17 26.16 -9.43%
EPS 1.04 1.58 0.44 0.49 1.14 1.96 5.95 -25.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.69 0.64 0.62 0.64 0.65 0.72 -0.23%
Adjusted Per Share Value based on latest NOSH - 161,020
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.60 7.41 6.25 5.25 5.80 5.35 5.74 -0.41%
EPS 0.40 0.62 0.17 0.19 0.44 0.74 1.31 -17.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2758 0.2694 0.2474 0.2433 0.2495 0.2453 0.158 9.72%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.275 0.35 0.44 0.435 0.43 0.61 0.64 -
P/RPS 1.91 1.85 2.72 3.25 2.89 4.31 2.45 -4.06%
P/EPS 26.44 22.15 100.00 88.78 37.72 31.12 10.76 16.14%
EY 3.78 4.51 1.00 1.13 2.65 3.21 9.30 -13.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.51 0.69 0.70 0.67 0.94 0.89 -12.83%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 17/08/15 19/08/14 15/08/13 13/08/12 22/08/11 24/08/10 -
Price 0.26 0.30 0.505 0.565 0.43 0.48 0.76 -
P/RPS 1.80 1.58 3.12 4.22 2.89 3.39 2.90 -7.63%
P/EPS 25.00 18.99 114.77 115.31 37.72 24.49 12.77 11.83%
EY 4.00 5.27 0.87 0.87 2.65 4.08 7.83 -10.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.79 0.91 0.67 0.74 1.06 -16.07%

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