[HANDAL] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
17-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 29.26%
YoY- 161.58%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 116,748 114,636 119,301 124,870 120,132 123,837 113,485 1.90%
PBT 10,932 11,416 11,122 14,125 11,896 12,031 13,040 -11.08%
Tax -5,352 -5,518 -5,330 -6,072 -5,680 -5,811 -6,970 -16.13%
NP 5,580 5,898 5,792 8,053 6,216 6,220 6,070 -5.45%
-
NP to SH 5,656 5,976 5,856 8,101 6,267 6,288 6,067 -4.56%
-
Tax Rate 48.96% 48.34% 47.92% 42.99% 47.75% 48.30% 53.45% -
Total Cost 111,168 108,738 113,509 116,817 113,916 117,617 107,415 2.31%
-
Net Worth 114,153 113,837 96,600 110,574 108,012 107,122 104,130 6.31%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 114,153 113,837 96,600 110,574 108,012 107,122 104,130 6.31%
NOSH 163,076 160,335 140,000 160,253 161,212 159,883 160,201 1.19%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.78% 5.14% 4.85% 6.45% 5.17% 5.02% 5.35% -
ROE 4.95% 5.25% 6.06% 7.33% 5.80% 5.87% 5.83% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 71.59 71.50 85.22 77.92 74.52 77.45 70.84 0.70%
EPS 3.47 3.73 4.18 5.06 3.89 3.93 3.79 -5.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.71 0.69 0.69 0.67 0.67 0.65 5.05%
Adjusted Per Share Value based on latest NOSH - 160,253
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 28.43 27.92 29.05 30.41 29.25 30.16 27.64 1.89%
EPS 1.38 1.46 1.43 1.97 1.53 1.53 1.48 -4.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.278 0.2772 0.2352 0.2693 0.263 0.2609 0.2536 6.30%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.29 0.35 0.315 0.35 0.31 0.34 0.44 -
P/RPS 0.41 0.49 0.37 0.45 0.42 0.44 0.62 -24.07%
P/EPS 8.36 9.39 7.53 6.92 7.97 8.65 11.62 -19.69%
EY 11.96 10.65 13.28 14.44 12.54 11.57 8.61 24.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.49 0.46 0.51 0.46 0.51 0.68 -28.60%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 13/05/16 22/02/16 12/11/15 17/08/15 19/05/15 27/02/15 18/11/14 -
Price 0.28 0.31 0.395 0.30 0.34 0.34 0.425 -
P/RPS 0.39 0.43 0.46 0.39 0.46 0.44 0.60 -24.94%
P/EPS 8.07 8.32 9.44 5.93 8.75 8.65 11.22 -19.70%
EY 12.39 12.02 10.59 16.85 11.43 11.57 8.91 24.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.57 0.43 0.51 0.51 0.65 -27.62%

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