[HANDAL] YoY Annual (Unaudited) 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
YoY- -0.33%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 114,620 123,837 100,747 97,580 82,521 98,783 48,958 15.22%
PBT 11,428 12,031 6,599 4,164 4,698 20,412 13,769 -3.05%
Tax -5,886 -5,811 -4,659 -1,231 -1,697 -4,798 -3,750 7.79%
NP 5,542 6,220 1,940 2,933 3,001 15,614 10,019 -9.39%
-
NP to SH 5,557 6,288 1,974 3,017 3,027 15,610 10,019 -9.35%
-
Tax Rate 51.51% 48.30% 70.60% 29.56% 36.12% 23.51% 27.24% -
Total Cost 109,078 117,617 98,807 94,647 79,520 83,169 38,939 18.72%
-
Net Worth 111,850 107,267 101,093 100,684 98,258 70,208 56,739 11.97%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 111,850 107,267 101,093 100,684 98,258 70,208 56,739 11.97%
NOSH 159,786 160,100 160,465 160,000 158,481 90,011 90,063 10.02%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 4.84% 5.02% 1.93% 3.01% 3.64% 15.81% 20.46% -
ROE 4.97% 5.86% 1.95% 3.00% 3.08% 22.23% 17.66% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 71.73 77.35 62.78 61.06 52.07 109.75 54.36 4.72%
EPS 3.47 3.93 1.23 1.89 1.91 17.34 18.19 -24.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.67 0.63 0.63 0.62 0.78 0.63 1.77%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 27.91 30.16 24.53 23.76 20.10 24.06 11.92 15.22%
EPS 1.35 1.53 0.48 0.73 0.74 3.80 2.44 -9.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2724 0.2612 0.2462 0.2452 0.2393 0.171 0.1382 11.96%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.35 0.34 0.45 0.38 0.41 1.10 0.81 -
P/RPS 0.49 0.44 0.72 0.62 0.79 1.00 1.49 -16.91%
P/EPS 10.06 8.66 36.58 20.13 21.47 6.34 7.28 5.53%
EY 9.94 11.55 2.73 4.97 4.66 15.77 13.73 -5.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.71 0.60 0.66 1.41 1.29 -14.60%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 27/02/15 28/02/14 28/02/13 22/02/12 24/02/11 23/02/10 -
Price 0.31 0.34 0.44 0.39 0.46 1.10 0.81 -
P/RPS 0.43 0.44 0.70 0.64 0.88 1.00 1.49 -18.70%
P/EPS 8.91 8.66 35.77 20.66 24.08 6.34 7.28 3.42%
EY 11.22 11.55 2.80 4.84 4.15 15.77 13.73 -3.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.70 0.62 0.74 1.41 1.29 -16.40%

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