[HANDAL] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
06-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -24.85%
YoY- -81.06%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 95,266 97,539 97,580 87,981 88,732 86,865 83,522 9.17%
PBT 780 1,603 4,725 2,901 3,995 5,982 4,698 -69.82%
Tax -637 -371 -1,231 -1,023 -1,529 -2,351 -1,697 -47.99%
NP 143 1,232 3,494 1,878 2,466 3,631 3,001 -86.88%
-
NP to SH 280 1,315 3,579 1,881 2,503 3,715 3,021 -79.54%
-
Tax Rate 81.67% 23.14% 26.05% 35.26% 38.27% 39.30% 36.12% -
Total Cost 95,123 96,307 94,086 86,103 86,266 83,234 80,521 11.76%
-
Net Worth 99,832 98,471 100,684 102,470 102,399 104,938 98,095 1.17%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 99,832 98,471 100,684 102,470 102,399 104,938 98,095 1.17%
NOSH 161,020 161,428 160,000 160,109 160,000 166,568 158,218 1.17%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.15% 1.26% 3.58% 2.13% 2.78% 4.18% 3.59% -
ROE 0.28% 1.34% 3.55% 1.84% 2.44% 3.54% 3.08% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 59.16 60.42 61.06 54.95 55.46 52.15 52.79 7.89%
EPS 0.17 0.81 2.24 1.17 1.56 2.23 1.91 -80.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.61 0.63 0.64 0.64 0.63 0.62 0.00%
Adjusted Per Share Value based on latest NOSH - 160,109
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 23.20 23.75 23.76 21.43 21.61 21.15 20.34 9.17%
EPS 0.07 0.32 0.87 0.46 0.61 0.90 0.74 -79.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2431 0.2398 0.2452 0.2495 0.2494 0.2555 0.2389 1.16%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.435 0.385 0.38 0.43 0.43 0.42 0.41 -
P/RPS 0.74 0.64 0.62 0.78 0.78 0.81 0.78 -3.45%
P/EPS 250.16 47.26 16.97 36.60 27.49 18.83 21.47 414.72%
EY 0.40 2.12 5.89 2.73 3.64 5.31 4.66 -80.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.63 0.60 0.67 0.67 0.67 0.66 4.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 15/08/13 14/05/13 28/02/13 06/11/12 13/08/12 28/08/12 22/02/12 -
Price 0.565 0.435 0.39 0.41 0.43 0.43 0.46 -
P/RPS 0.95 0.72 0.64 0.75 0.78 0.82 0.87 6.04%
P/EPS 324.92 53.40 17.42 34.90 27.49 19.28 24.09 467.52%
EY 0.31 1.87 5.74 2.87 3.64 5.19 4.15 -82.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.71 0.62 0.64 0.67 0.68 0.74 14.79%

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