[HANDAL] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 34.18%
YoY- -11.63%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 85,810 90,772 89,556 114,620 98,101 101,344 81,108 3.81%
PBT -9,905 6,496 2,200 11,428 8,010 9,870 4,136 -
Tax -2,377 -2,758 -1,356 -5,886 -3,910 -3,758 -2,020 11.42%
NP -12,282 3,738 844 5,542 4,100 6,112 2,116 -
-
NP to SH -12,234 3,740 848 5,557 4,141 6,128 2,128 -
-
Tax Rate - 42.46% 61.64% 51.51% 48.81% 38.07% 48.84% -
Total Cost 98,093 87,034 88,712 109,078 94,001 95,232 78,992 15.48%
-
Net Worth 103,999 113,478 114,153 111,850 110,471 110,112 108,012 -2.48%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 103,999 113,478 114,153 111,850 110,471 110,112 108,012 -2.48%
NOSH 160,000 159,829 163,076 159,786 160,103 159,583 161,212 -0.50%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -14.31% 4.12% 0.94% 4.84% 4.18% 6.03% 2.61% -
ROE -11.76% 3.30% 0.74% 4.97% 3.75% 5.57% 1.97% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 53.63 56.79 54.92 71.73 61.27 63.51 50.31 4.34%
EPS -7.64 2.34 0.52 3.47 2.59 3.84 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.71 0.70 0.70 0.69 0.69 0.67 -1.99%
Adjusted Per Share Value based on latest NOSH - 160,335
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 20.90 22.10 21.81 27.91 23.89 24.68 19.75 3.83%
EPS -2.98 0.91 0.21 1.35 1.01 1.49 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2533 0.2763 0.278 0.2724 0.269 0.2681 0.263 -2.46%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.25 0.275 0.29 0.35 0.315 0.35 0.31 -
P/RPS 0.47 0.48 0.53 0.49 0.51 0.55 0.62 -16.81%
P/EPS -3.27 11.75 55.77 10.06 12.18 9.11 23.48 -
EY -30.59 8.51 1.79 9.94 8.21 10.97 4.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.41 0.50 0.46 0.51 0.46 -11.92%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 23/08/16 13/05/16 22/02/16 12/11/15 17/08/15 19/05/15 -
Price 0.22 0.26 0.28 0.31 0.395 0.30 0.34 -
P/RPS 0.41 0.46 0.51 0.43 0.64 0.47 0.68 -28.56%
P/EPS -2.88 11.11 53.85 8.91 15.27 7.81 25.76 -
EY -34.76 9.00 1.86 11.22 6.55 12.80 3.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.40 0.44 0.57 0.43 0.51 -23.62%

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