[HANDAL] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -32.62%
YoY- -79.23%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 124,870 108,258 95,266 88,732 96,483 81,050 8,592 56.18%
PBT 14,125 8,643 780 3,995 16,135 20,630 3,491 26.21%
Tax -6,072 -5,539 -637 -1,529 -4,090 -5,261 -653 44.98%
NP 8,053 3,104 143 2,466 12,045 15,369 2,838 18.97%
-
NP to SH 8,101 3,097 280 2,503 12,050 15,369 2,838 19.09%
-
Tax Rate 42.99% 64.09% 81.67% 38.27% 25.35% 25.50% 18.71% -
Total Cost 116,817 105,154 95,123 86,266 84,438 65,681 5,754 65.12%
-
Net Worth 110,574 101,527 99,832 102,399 0 64,836 23,760 29.19%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 110,574 101,527 99,832 102,399 0 64,836 23,760 29.19%
NOSH 160,253 158,636 161,020 160,000 154,897 90,050 44,000 24.02%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.45% 2.87% 0.15% 2.78% 12.48% 18.96% 33.03% -
ROE 7.33% 3.05% 0.28% 2.44% 0.00% 23.70% 11.94% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 77.92 68.24 59.16 55.46 62.29 90.01 19.53 25.92%
EPS 5.06 1.95 0.17 1.56 7.78 17.07 6.45 -3.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.64 0.62 0.64 0.00 0.72 0.54 4.16%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 30.41 26.36 23.20 21.61 23.50 19.74 2.09 56.21%
EPS 1.97 0.75 0.07 0.61 2.93 3.74 0.69 19.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2693 0.2472 0.2431 0.2494 0.00 0.1579 0.0579 29.18%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 - -
Price 0.35 0.44 0.435 0.43 0.61 0.64 0.00 -
P/RPS 0.45 0.64 0.74 0.78 0.98 0.71 0.00 -
P/EPS 6.92 22.54 250.16 27.49 7.84 3.75 0.00 -
EY 14.44 4.44 0.40 3.64 12.75 26.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.69 0.70 0.67 0.00 0.89 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 17/08/15 19/08/14 15/08/13 13/08/12 22/08/11 24/08/10 - -
Price 0.30 0.505 0.565 0.43 0.48 0.76 0.00 -
P/RPS 0.39 0.74 0.95 0.78 0.77 0.84 0.00 -
P/EPS 5.93 25.87 324.92 27.49 6.17 4.45 0.00 -
EY 16.85 3.87 0.31 3.64 16.21 22.46 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.79 0.91 0.67 0.00 1.06 0.00 -

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