[HANDAL] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 3.68%
YoY- -12.82%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 78,964 97,580 88,081 87,188 79,128 82,521 82,134 -2.58%
PBT -2,508 4,164 8,341 9,232 9,980 4,698 10,738 -
Tax 0 -1,231 -1,732 -2,220 -3,440 -1,697 -2,630 -
NP -2,508 2,933 6,609 7,012 6,540 3,001 8,108 -
-
NP to SH -2,260 3,017 6,638 7,046 6,796 3,027 8,170 -
-
Tax Rate - 29.56% 20.76% 24.05% 34.47% 36.12% 24.49% -
Total Cost 81,472 94,647 81,472 80,176 72,588 79,520 74,026 6.59%
-
Net Worth 98,471 100,684 102,461 102,487 104,938 98,258 86,576 8.95%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 98,471 100,684 102,461 102,487 104,938 98,258 86,576 8.95%
NOSH 161,428 160,000 160,096 160,136 166,568 158,481 135,275 12.49%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -3.18% 3.01% 7.50% 8.04% 8.27% 3.64% 9.87% -
ROE -2.30% 3.00% 6.48% 6.88% 6.48% 3.08% 9.44% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 48.92 61.06 55.02 54.45 47.50 52.07 60.72 -13.40%
EPS -1.40 1.89 4.15 4.40 4.08 1.91 6.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.63 0.64 0.64 0.63 0.62 0.64 -3.14%
Adjusted Per Share Value based on latest NOSH - 160,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 19.23 23.76 21.45 21.23 19.27 20.10 20.00 -2.58%
EPS -0.55 0.73 1.62 1.72 1.65 0.74 1.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2398 0.2452 0.2495 0.2496 0.2555 0.2393 0.2108 8.96%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.385 0.38 0.43 0.43 0.42 0.41 0.41 -
P/RPS 0.79 0.62 0.78 0.79 0.88 0.79 0.68 10.50%
P/EPS -27.50 20.13 10.37 9.77 10.29 21.47 6.79 -
EY -3.64 4.97 9.64 10.23 9.71 4.66 14.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.60 0.67 0.67 0.67 0.66 0.64 -1.04%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 14/05/13 28/02/13 06/11/12 13/08/12 28/08/12 22/02/12 22/11/11 -
Price 0.435 0.39 0.41 0.43 0.43 0.46 0.46 -
P/RPS 0.89 0.64 0.75 0.79 0.91 0.88 0.76 11.09%
P/EPS -31.07 20.66 9.89 9.77 10.54 24.08 7.62 -
EY -3.22 4.84 10.11 10.23 9.49 4.15 13.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.62 0.64 0.67 0.68 0.74 0.72 -0.92%

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