[HANDAL] YoY 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 83,301 114,636 123,837 99,899 97,580 83,522 98,783 -2.79%
PBT -11,301 11,416 12,031 6,473 4,725 4,698 21,169 -
Tax -2,194 -5,518 -5,811 -4,437 -1,231 -1,697 -4,976 -12.74%
NP -13,495 5,898 6,220 2,036 3,494 3,001 16,193 -
-
NP to SH -13,451 5,976 6,288 2,070 3,579 3,021 16,191 -
-
Tax Rate - 48.34% 48.30% 68.55% 26.05% 36.12% 23.51% -
Total Cost 96,796 108,738 117,617 97,863 94,086 80,521 82,590 2.67%
-
Net Worth 99,069 113,837 107,122 100,675 100,684 98,095 70,255 5.88%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 99,069 113,837 107,122 100,675 100,684 98,095 70,255 5.88%
NOSH 160,000 160,335 159,883 159,802 160,000 158,218 90,071 10.04%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -16.20% 5.14% 5.02% 2.04% 3.58% 3.59% 16.39% -
ROE -13.58% 5.25% 5.87% 2.06% 3.55% 3.08% 23.05% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 52.13 71.50 77.45 62.51 61.06 52.79 109.67 -11.64%
EPS -8.42 3.73 3.93 1.30 2.24 1.91 17.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.71 0.67 0.63 0.63 0.62 0.78 -3.75%
Adjusted Per Share Value based on latest NOSH - 159,802
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 20.29 27.92 30.16 24.33 23.76 20.34 24.06 -2.79%
EPS -3.28 1.46 1.53 0.50 0.87 0.74 3.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2413 0.2772 0.2609 0.2452 0.2452 0.2389 0.1711 5.89%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.22 0.35 0.34 0.45 0.38 0.41 1.10 -
P/RPS 0.42 0.49 0.44 0.72 0.62 0.78 1.00 -13.45%
P/EPS -2.61 9.39 8.65 34.74 16.97 21.47 6.12 -
EY -38.26 10.65 11.57 2.88 5.89 4.66 16.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.49 0.51 0.71 0.60 0.66 1.41 -20.70%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 22/02/16 27/02/15 28/02/14 28/02/13 22/02/12 24/02/11 -
Price 0.255 0.31 0.34 0.44 0.39 0.46 1.10 -
P/RPS 0.49 0.43 0.44 0.70 0.64 0.87 1.00 -11.19%
P/EPS -3.03 8.32 8.65 33.97 17.42 24.09 6.12 -
EY -33.01 12.02 11.57 2.94 5.74 4.15 16.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.51 0.70 0.62 0.74 1.41 -18.59%

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