[HANDAL] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
15-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 119.82%
YoY- -93.64%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 90,772 101,344 99,278 82,560 87,188 76,768 81,368 1.83%
PBT 6,496 9,870 5,682 1,342 9,232 10,638 20,706 -17.55%
Tax -2,758 -3,758 -3,236 -1,032 -2,220 -2,556 -4,328 -7.22%
NP 3,738 6,112 2,446 310 7,012 8,082 16,378 -21.80%
-
NP to SH 3,740 6,128 2,502 448 7,046 8,082 16,378 -21.80%
-
Tax Rate 42.46% 38.07% 56.95% 76.90% 24.05% 24.03% 20.90% -
Total Cost 87,034 95,232 96,832 82,250 80,176 68,686 64,990 4.98%
-
Net Worth 113,478 110,112 102,646 99,200 102,487 79,595 64,792 9.78%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 113,478 110,112 102,646 99,200 102,487 79,595 64,792 9.78%
NOSH 159,829 159,583 160,384 159,999 160,136 122,454 89,989 10.03%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.12% 6.03% 2.46% 0.38% 8.04% 10.53% 20.13% -
ROE 3.30% 5.57% 2.44% 0.45% 6.88% 10.15% 25.28% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 56.79 63.51 61.90 51.60 54.45 62.69 90.42 -7.45%
EPS 2.34 3.84 1.56 0.28 4.40 6.60 18.20 -28.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.69 0.64 0.62 0.64 0.65 0.72 -0.23%
Adjusted Per Share Value based on latest NOSH - 161,020
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 22.10 24.68 24.18 20.11 21.23 18.69 19.81 1.83%
EPS 0.91 1.49 0.61 0.11 1.72 1.97 3.99 -21.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2763 0.2681 0.25 0.2416 0.2496 0.1938 0.1578 9.77%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.275 0.35 0.44 0.435 0.43 0.61 0.64 -
P/RPS 0.48 0.55 0.71 0.84 0.79 0.97 0.71 -6.31%
P/EPS 11.75 9.11 28.21 155.36 9.77 9.24 3.52 22.22%
EY 8.51 10.97 3.55 0.64 10.23 10.82 28.44 -18.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.51 0.69 0.70 0.67 0.94 0.89 -12.83%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 17/08/15 19/08/14 15/08/13 13/08/12 22/08/11 24/08/10 -
Price 0.26 0.30 0.505 0.565 0.43 0.48 0.76 -
P/RPS 0.46 0.47 0.82 1.09 0.79 0.77 0.84 -9.54%
P/EPS 11.11 7.81 32.37 201.79 9.77 7.27 4.18 17.67%
EY 9.00 12.80 3.09 0.50 10.23 13.75 23.95 -15.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.79 0.91 0.67 0.74 1.06 -16.07%

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