[HANDAL] YoY TTM 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- 90.27%
YoY- 18.47%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 114,636 123,837 99,899 97,580 83,522 98,783 48,958 15.22%
PBT 11,416 12,031 6,473 4,725 4,698 21,169 13,768 -3.07%
Tax -5,518 -5,811 -4,437 -1,231 -1,697 -4,976 -3,750 6.64%
NP 5,898 6,220 2,036 3,494 3,001 16,193 10,018 -8.44%
-
NP to SH 5,976 6,288 2,070 3,579 3,021 16,191 10,018 -8.24%
-
Tax Rate 48.34% 48.30% 68.55% 26.05% 36.12% 23.51% 27.24% -
Total Cost 108,738 117,617 97,863 94,086 80,521 82,590 38,940 18.65%
-
Net Worth 113,837 107,122 100,675 100,684 98,095 70,255 56,739 12.29%
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 113,837 107,122 100,675 100,684 98,095 70,255 56,739 12.29%
NOSH 160,335 159,883 159,802 160,000 158,218 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 5.14% 5.02% 2.04% 3.58% 3.59% 16.39% 20.46% -
ROE 5.25% 5.87% 2.06% 3.55% 3.08% 23.05% 17.66% -
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 71.50 77.45 62.51 61.06 52.79 109.67 54.36 4.67%
EPS 3.73 3.93 1.30 2.24 1.91 17.98 11.12 -16.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.67 0.63 0.63 0.62 0.78 0.63 2.01%
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 27.92 30.16 24.33 23.76 20.34 24.06 11.92 15.23%
EPS 1.46 1.53 0.50 0.87 0.74 3.94 2.44 -8.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2772 0.2609 0.2452 0.2452 0.2389 0.1711 0.1382 12.29%
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 0.49 0.44 0.72 0.62 0.78 1.00 1.49 -16.91%
P/EPS 9.39 8.65 34.74 16.97 21.47 6.12 7.28 4.33%
EY 10.65 11.57 2.88 5.89 4.66 16.34 13.73 -4.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.71 0.60 0.66 1.41 1.29 -14.89%
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 - -
Price 0.31 0.34 0.44 0.39 0.46 1.10 0.00 -
P/RPS 0.43 0.44 0.70 0.64 0.87 1.00 0.00 -
P/EPS 8.32 8.65 33.97 17.42 24.09 6.12 0.00 -
EY 12.02 11.57 2.94 5.74 4.15 16.34 0.00 -
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 1.41 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