[HANDAL] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 90.27%
YoY- 18.47%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 91,881 95,266 97,539 97,580 87,981 88,732 86,865 3.80%
PBT -1,425 780 1,603 4,725 2,901 3,995 5,982 -
Tax -469 -637 -371 -1,231 -1,023 -1,529 -2,351 -65.82%
NP -1,894 143 1,232 3,494 1,878 2,466 3,631 -
-
NP to SH -1,760 280 1,315 3,579 1,881 2,503 3,715 -
-
Tax Rate - 81.67% 23.14% 26.05% 35.26% 38.27% 39.30% -
Total Cost 93,775 95,123 96,307 94,086 86,103 86,266 83,234 8.26%
-
Net Worth 100,405 99,832 98,471 100,684 102,470 102,399 104,938 -2.89%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 100,405 99,832 98,471 100,684 102,470 102,399 104,938 -2.89%
NOSH 161,944 161,020 161,428 160,000 160,109 160,000 166,568 -1.85%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -2.06% 0.15% 1.26% 3.58% 2.13% 2.78% 4.18% -
ROE -1.75% 0.28% 1.34% 3.55% 1.84% 2.44% 3.54% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 56.74 59.16 60.42 61.06 54.95 55.46 52.15 5.77%
EPS -1.09 0.17 0.81 2.24 1.17 1.56 2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.62 0.61 0.63 0.64 0.64 0.63 -1.06%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 22.38 23.20 23.75 23.76 21.43 21.61 21.15 3.83%
EPS -0.43 0.07 0.32 0.87 0.46 0.61 0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2445 0.2431 0.2398 0.2452 0.2495 0.2494 0.2555 -2.88%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.475 0.435 0.385 0.38 0.43 0.43 0.42 -
P/RPS 0.84 0.74 0.64 0.62 0.78 0.78 0.81 2.45%
P/EPS -43.71 250.16 47.26 16.97 36.60 27.49 18.83 -
EY -2.29 0.40 2.12 5.89 2.73 3.64 5.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.70 0.63 0.60 0.67 0.67 0.67 9.70%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 15/08/13 14/05/13 28/02/13 06/11/12 13/08/12 28/08/12 -
Price 0.505 0.565 0.435 0.39 0.41 0.43 0.43 -
P/RPS 0.89 0.95 0.72 0.64 0.75 0.78 0.82 5.60%
P/EPS -46.47 324.92 53.40 17.42 34.90 27.49 19.28 -
EY -2.15 0.31 1.87 5.74 2.87 3.64 5.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.91 0.71 0.62 0.64 0.67 0.68 12.35%

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