[HANDAL] QoQ Cumulative 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- -91.54%
YoY- -3.8%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Cumulative 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 73,576 50,672 20,277 123,837 73,948 49,639 74.43%
PBT 11,428 6,008 4,935 1,034 12,031 6,673 2,841 152.28%
Tax -5,886 -2,933 -1,879 -505 -5,811 -3,070 -1,618 135.97%
NP 5,542 3,075 3,056 529 6,220 3,603 1,223 173.08%
-
NP to SH 5,557 3,106 3,064 532 6,288 3,638 1,251 169.48%
-
Tax Rate 51.51% 48.82% 38.07% 48.84% 48.30% 46.01% 56.95% -
Total Cost 109,078 70,501 47,616 19,748 117,617 70,345 48,416 71.60%
-
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% 2.81% 2.78% 0.49% 5.86% 3.49% 1.22% -
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 45.96 31.75 12.58 77.35 46.14 30.95 74.86%
EPS 3.47 1.94 1.92 0.33 3.93 2.27 0.78 169.75%
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 17.92 12.34 4.94 30.16 18.01 12.09 74.40%
EPS 1.35 0.76 0.75 0.13 1.53 0.89 0.30 171.82%
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 0.69 1.10 2.46 0.44 0.95 1.42 -50.70%
P/EPS 10.06 16.24 18.23 93.94 8.66 19.38 56.41 -68.21%
EY 9.94 6.16 5.49 1.06 11.55 5.16 1.77 214.95%
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 0.86 0.94 2.70 0.44 0.92 1.63 -58.76%
P/EPS 8.91 20.36 15.63 103.03 8.66 18.72 64.74 -73.24%
EY 11.22 4.91 6.40 0.97 11.55 5.34 1.54 274.46%
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