[HANDAL] YoY Annualized Quarter 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- -5.78%
YoY- -18.75%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 98,101 98,597 80,482 88,081 82,134 94,324 31,561 20.79%
PBT 8,010 8,897 141 8,341 10,738 21,074 10,104 -3.79%
Tax -3,910 -4,093 -715 -1,732 -2,630 -4,552 -2,428 8.26%
NP 4,100 4,804 -574 6,609 8,108 16,522 7,676 -9.91%
-
NP to SH 4,141 4,850 -478 6,638 8,170 16,522 7,676 -9.77%
-
Tax Rate 48.81% 46.00% 507.09% 20.76% 24.49% 21.60% 24.03% -
Total Cost 94,001 93,793 81,057 81,472 74,026 77,801 23,885 25.63%
-
Net Worth 110,471 104,171 101,172 102,461 86,576 67,543 37,224 19.86%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 110,471 104,171 101,172 102,461 86,576 67,543 37,224 19.86%
NOSH 160,103 160,264 163,181 160,096 135,275 90,058 64,180 16.44%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.18% 4.87% -0.71% 7.50% 9.87% 17.52% 24.32% -
ROE 3.75% 4.66% -0.47% 6.48% 9.44% 24.46% 20.62% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 61.27 61.52 49.32 55.02 60.72 104.74 49.18 3.72%
EPS 2.59 3.03 -0.29 4.15 6.04 18.35 11.96 -22.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.65 0.62 0.64 0.64 0.75 0.58 2.93%
Adjusted Per Share Value based on latest NOSH - 160,109
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 23.89 24.01 19.60 21.45 20.00 22.97 7.69 20.78%
EPS 1.01 1.18 -0.12 1.62 1.99 4.02 1.87 -9.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.269 0.2537 0.2464 0.2495 0.2108 0.1645 0.0907 19.85%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.315 0.44 0.475 0.43 0.41 0.92 1.11 -
P/RPS 0.51 0.72 0.96 0.78 0.68 0.88 2.26 -21.96%
P/EPS 12.18 14.54 -161.93 10.37 6.79 5.01 9.28 4.63%
EY 8.21 6.88 -0.62 9.64 14.73 19.94 10.77 -4.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.68 0.77 0.67 0.64 1.23 1.91 -21.11%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 12/11/15 18/11/14 18/11/13 06/11/12 22/11/11 24/11/10 05/11/09 -
Price 0.395 0.425 0.505 0.41 0.46 1.05 1.06 -
P/RPS 0.64 0.69 1.02 0.75 0.76 1.00 2.16 -18.34%
P/EPS 15.27 14.04 -172.16 9.89 7.62 5.72 8.86 9.49%
EY 6.55 7.12 -0.58 10.11 13.13 17.47 11.28 -8.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.65 0.81 0.64 0.72 1.40 1.83 -17.66%

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