[HANDAL] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -66.16%
YoY- -3.8%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 114,620 98,101 101,344 81,108 123,837 98,597 99,278 10.02%
PBT 11,428 8,010 9,870 4,136 12,031 8,897 5,682 59.13%
Tax -5,886 -3,910 -3,758 -2,020 -5,811 -4,093 -3,236 48.84%
NP 5,542 4,100 6,112 2,116 6,220 4,804 2,446 72.25%
-
NP to SH 5,557 4,141 6,128 2,128 6,288 4,850 2,502 69.98%
-
Tax Rate 51.51% 48.81% 38.07% 48.84% 48.30% 46.00% 56.95% -
Total Cost 109,078 94,001 95,232 78,992 117,617 93,793 96,832 8.23%
-
Net Worth 111,850 110,471 110,112 108,012 107,267 104,171 102,646 5.87%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 111,850 110,471 110,112 108,012 107,267 104,171 102,646 5.87%
NOSH 159,786 160,103 159,583 161,212 160,100 160,264 160,384 -0.24%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.84% 4.18% 6.03% 2.61% 5.02% 4.87% 2.46% -
ROE 4.97% 3.75% 5.57% 1.97% 5.86% 4.66% 2.44% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 71.73 61.27 63.51 50.31 77.35 61.52 61.90 10.29%
EPS 3.47 2.59 3.84 1.32 3.93 3.03 1.56 70.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.69 0.67 0.67 0.65 0.64 6.13%
Adjusted Per Share Value based on latest NOSH - 161,212
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 27.91 23.89 24.68 19.75 30.16 24.01 24.18 10.00%
EPS 1.35 1.01 1.49 0.52 1.53 1.18 0.61 69.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2724 0.269 0.2681 0.263 0.2612 0.2537 0.25 5.87%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.35 0.315 0.35 0.31 0.34 0.44 0.44 -
P/RPS 0.49 0.51 0.55 0.62 0.44 0.72 0.71 -21.85%
P/EPS 10.06 12.18 9.11 23.48 8.66 14.54 28.21 -49.61%
EY 9.94 8.21 10.97 4.26 11.55 6.88 3.55 98.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.51 0.46 0.51 0.68 0.69 -19.27%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 12/11/15 17/08/15 19/05/15 27/02/15 18/11/14 19/08/14 -
Price 0.31 0.395 0.30 0.34 0.34 0.425 0.505 -
P/RPS 0.43 0.64 0.47 0.68 0.44 0.69 0.82 -34.89%
P/EPS 8.91 15.27 7.81 25.76 8.66 14.04 32.37 -57.58%
EY 11.22 6.55 12.80 3.88 11.55 7.12 3.09 135.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.57 0.43 0.51 0.51 0.65 0.79 -32.23%

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