[HANDAL] YoY TTM 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- -24.85%
YoY- -81.06%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 119,301 113,485 91,881 87,981 89,642 96,030 23,671 30.92%
PBT 11,122 13,040 -1,425 2,901 13,416 21,996 7,578 6.60%
Tax -5,330 -6,970 -469 -1,023 -3,535 -5,343 -1,821 19.59%
NP 5,792 6,070 -1,894 1,878 9,881 16,653 5,757 0.10%
-
NP to SH 5,856 6,067 -1,760 1,881 9,929 16,650 5,757 0.28%
-
Tax Rate 47.92% 53.45% - 35.26% 26.35% 24.29% 24.03% -
Total Cost 113,509 107,415 93,775 86,103 79,761 79,377 17,914 36.01%
-
Net Worth 96,600 104,130 100,405 102,470 100,799 67,499 48,790 12.05%
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 96,600 104,130 100,405 102,470 100,799 67,499 48,790 12.05%
NOSH 140,000 160,201 161,944 160,109 157,499 89,999 84,121 8.85%
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 4.85% 5.35% -2.06% 2.13% 11.02% 17.34% 24.32% -
ROE 6.06% 5.83% -1.75% 1.84% 9.85% 24.67% 11.80% -
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 85.22 70.84 56.74 54.95 56.92 106.70 28.14 20.27%
EPS 4.18 3.79 -1.09 1.17 6.30 18.50 6.84 -7.87%
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 29.05 27.64 22.38 21.43 21.83 23.39 5.76 30.93%
EPS 1.43 1.48 -0.43 0.46 2.42 4.05 1.40 0.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2352 0.2536 0.2445 0.2495 0.2455 0.1644 0.1188 12.05%
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 0.37 0.62 0.84 0.78 0.72 0.86 3.94 -32.56%
P/EPS 7.53 11.62 -43.71 36.60 6.50 4.97 16.22 -11.99%
EY 13.28 8.61 -2.29 2.73 15.38 20.11 6.17 13.62%
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 - -
Price 0.395 0.425 0.505 0.41 0.46 1.05 0.00 -
P/RPS 0.46 0.60 0.89 0.75 0.81 0.98 0.00 -
P/EPS 9.44 11.22 -46.47 34.90 7.30 5.68 0.00 -
EY 10.59 8.91 -2.15 2.87 13.70 17.62 0.00 -
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 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