[HANDAL] YoY Quarter 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- -196.16%
YoY- 54.79%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 41,044 49,889 39,537 31,519 21,920 28,040 25,287 8.40%
PBT 5,420 5,358 6,367 -1,531 -3,355 5,363 6,190 -2.18%
Tax -2,953 -2,741 -3,900 68 276 -1,562 -1,929 7.35%
NP 2,467 2,617 2,467 -1,463 -3,079 3,801 4,261 -8.70%
-
NP to SH 2,451 2,650 2,429 -1,401 -3,099 3,801 4,261 -8.80%
-
Tax Rate 54.48% 51.16% 61.25% - - 29.13% 31.16% -
Total Cost 38,577 47,272 37,070 32,982 24,999 24,239 21,026 10.63%
-
Net Worth 112,234 107,122 100,675 100,684 98,095 71,156 56,739 12.03%
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 112,234 107,122 100,675 100,684 98,095 71,156 56,739 12.03%
NOSH 160,335 159,883 159,802 160,000 160,000 90,071 90,063 10.08%
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 6.01% 5.25% 6.24% -4.64% -14.05% 13.56% 16.85% -
ROE 2.18% 2.47% 2.41% -1.39% -3.16% 5.34% 7.51% -
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 25.60 31.20 24.74 19.72 13.85 31.13 28.08 -1.52%
EPS 1.53 1.66 1.52 -0.88 -1.96 4.22 4.73 -17.14%
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 0.79 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 10.00 12.15 9.63 7.68 5.34 6.83 6.16 8.40%
EPS 0.60 0.65 0.59 -0.34 -0.75 0.93 1.04 -8.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2733 0.2609 0.2452 0.2452 0.2389 0.1733 0.1382 12.02%
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 1.37 1.09 1.82 1.93 2.96 3.53 2.88 -11.64%
P/EPS 22.90 20.51 29.61 -43.35 -20.93 26.07 17.12 4.96%
EY 4.37 4.87 3.38 -2.31 -4.78 3.84 5.84 -4.71%
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 1.39 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 1.21 1.09 1.78 1.98 3.32 3.53 2.88 -13.45%
P/EPS 20.28 20.51 28.95 -44.49 -23.49 26.07 17.12 2.86%
EY 4.93 4.87 3.45 -2.25 -4.26 3.84 5.84 -2.78%
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 1.39 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