[HANDAL] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
Revenue 17,501 8,187 17,032 32,328 11,508 14,326 22,389 -3.46% YoY % 113.77% -51.93% -47.32% 180.92% -19.67% -36.01% - Horiz. % 78.17% 36.57% 76.07% 144.39% 51.40% 63.99% 100.00%
PBT 15,550 -2,999 305 3,178 -6,042 971 550 61.16% YoY % 618.51% -1,083.28% -90.40% 152.60% -722.25% 76.55% - Horiz. % 2,827.27% -545.27% 55.45% 577.82% -1,098.55% 176.55% 100.00%
Tax 0 0 -153 0 33 -312 -339 - YoY % 0.00% 0.00% 0.00% 0.00% 110.58% 7.96% - Horiz. % -0.00% -0.00% 45.13% -0.00% -9.73% 92.04% 100.00%
NP 15,550 -2,999 152 3,178 -6,009 659 211 84.79% YoY % 618.51% -2,073.03% -95.22% 152.89% -1,011.84% 212.32% - Horiz. % 7,369.67% -1,421.33% 72.04% 1,506.16% -2,847.87% 312.32% 100.00%
NP to SH 12,095 -3,257 -371 1,407 -4,418 659 212 78.15% YoY % 471.35% -777.90% -126.37% 131.85% -770.41% 210.85% - Horiz. % 5,705.19% -1,536.32% -175.00% 663.68% -2,083.96% 310.85% 100.00%
Tax Rate - % - % 50.16 % - % - % 32.13 % 61.64 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -47.87% - Horiz. % 0.00% 0.00% 81.38% 0.00% 0.00% 52.13% 100.00%
Total Cost 1,951 11,186 16,880 29,150 17,517 13,667 22,178 -29.33% YoY % -82.56% -33.73% -42.09% 66.41% 28.17% -38.38% - Horiz. % 8.80% 50.44% 76.11% 131.44% 78.98% 61.62% 100.00%
Net Worth 50,477 73,949 78,665 102,702 89,426 99,007 114,153 -11.00% YoY % -31.74% -6.00% -23.40% 14.85% -9.68% -13.27% - Horiz. % 44.22% 64.78% 68.91% 89.97% 78.34% 86.73% 100.00%
Dividend 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
Net Worth 50,477 73,949 78,665 102,702 89,426 99,007 114,153 -11.00% YoY % -31.74% -6.00% -23.40% 14.85% -9.68% -13.27% - Horiz. % 44.22% 64.78% 68.91% 89.97% 78.34% 86.73% 100.00%
NOSH 240,367 231,091 218,516 218,516 159,690 159,690 163,076 5.70% YoY % 4.01% 5.75% 0.00% 36.84% 0.00% -2.08% - Horiz. % 147.39% 141.71% 134.00% 134.00% 97.92% 97.92% 100.00%
Ratio Analysis 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
NP Margin 88.85 % -36.63 % 0.89 % 9.83 % -52.22 % 4.60 % 0.94 % 91.47% YoY % 342.56% -4,215.73% -90.95% 118.82% -1,235.22% 389.36% - Horiz. % 9,452.13% -3,896.81% 94.68% 1,045.74% -5,555.32% 489.36% 100.00%
ROE 23.96 % -4.40 % -0.47 % 1.37 % -4.94 % 0.67 % 0.19 % 99.52% YoY % 644.55% -836.17% -134.31% 127.73% -837.31% 252.63% - Horiz. % 12,610.53% -2,315.79% -247.37% 721.05% -2,600.00% 352.63% 100.00%
Per Share 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
RPS 7.28 3.54 7.79 14.79 7.21 8.97 13.73 -8.66% YoY % 105.65% -54.56% -47.33% 105.13% -19.62% -34.67% - Horiz. % 53.02% 25.78% 56.74% 107.72% 52.51% 65.33% 100.00%
EPS 5.03 -1.41 -0.17 1.45 -2.77 0.41 0.13 68.54% YoY % 456.74% -729.41% -111.72% 152.35% -775.61% 215.38% - Horiz. % 3,869.23% -1,084.62% -130.77% 1,115.38% -2,130.77% 315.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2100 0.3200 0.3600 0.4700 0.5600 0.6200 0.7000 -15.80% YoY % -34.38% -11.11% -23.40% -16.07% -9.68% -11.43% - Horiz. % 30.00% 45.71% 51.43% 67.14% 80.00% 88.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 373,310 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
RPS 4.69 2.19 4.56 8.66 3.08 3.84 6.00 -3.46% YoY % 114.16% -51.97% -47.34% 181.17% -19.79% -36.00% - Horiz. % 78.17% 36.50% 76.00% 144.33% 51.33% 64.00% 100.00%
EPS 3.24 -0.87 -0.10 0.38 -1.18 0.18 0.06 76.76% YoY % 472.41% -770.00% -126.32% 132.20% -755.56% 200.00% - Horiz. % 5,400.00% -1,450.00% -166.67% 633.33% -1,966.67% 300.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1352 0.1981 0.2107 0.2751 0.2395 0.2652 0.3058 -11.00% YoY % -31.75% -5.98% -23.41% 14.86% -9.69% -13.28% - Horiz. % 44.21% 64.78% 68.90% 89.96% 78.32% 86.72% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
Date 31/03/23 31/03/22 30/09/20 30/09/19 28/09/18 31/03/17 31/03/16 -
Price 0.1450 0.1500 0.1900 0.3750 0.4000 0.2850 0.2900 -
P/RPS 1.99 4.23 2.44 2.53 5.55 3.18 2.11 -0.83% YoY % -52.96% 73.36% -3.56% -54.41% 74.53% 50.71% - Horiz. % 94.31% 200.47% 115.64% 119.91% 263.03% 150.71% 100.00%
P/EPS 2.88 -10.64 -111.91 58.24 -14.46 69.06 223.08 -46.27% YoY % 127.07% 90.49% -292.15% 502.77% -120.94% -69.04% - Horiz. % 1.29% -4.77% -50.17% 26.11% -6.48% 30.96% 100.00%
EY 34.70 -9.40 -0.89 1.72 -6.92 1.45 0.45 85.99% YoY % 469.15% -956.18% -151.74% 124.86% -577.24% 222.22% - Horiz. % 7,711.11% -2,088.89% -197.78% 382.22% -1,537.78% 322.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.69 0.47 0.53 0.80 0.71 0.46 0.41 7.72% YoY % 46.81% -11.32% -33.75% 12.68% 54.35% 12.20% - Horiz. % 168.29% 114.63% 129.27% 195.12% 173.17% 112.20% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 CAGR
Date 30/05/23 30/05/22 30/11/20 25/11/19 28/11/18 15/05/17 13/05/16 -
Price 0.1550 0.1400 0.1950 0.3700 0.3500 0.3000 0.2800 -
P/RPS 2.13 3.95 2.50 2.50 4.86 3.34 2.04 0.62% YoY % -46.08% 58.00% 0.00% -48.56% 45.51% 63.73% - Horiz. % 104.41% 193.63% 122.55% 122.55% 238.24% 163.73% 100.00%
P/EPS 3.08 -9.93 -114.85 57.46 -12.65 72.70 215.38 -45.48% YoY % 131.02% 91.35% -299.88% 554.23% -117.40% -66.25% - Horiz. % 1.43% -4.61% -53.32% 26.68% -5.87% 33.75% 100.00%
EY 32.46 -10.07 -0.87 1.74 -7.90 1.38 0.46 83.65% YoY % 422.34% -1,057.47% -150.00% 122.03% -672.46% 200.00% - Horiz. % 7,056.52% -2,189.13% -189.13% 378.26% -1,717.39% 300.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.74 0.44 0.54 0.79 0.63 0.48 0.40 9.18% YoY % 68.18% -18.52% -31.65% 25.40% 31.25% 20.00% - Horiz. % 185.00% 110.00% 135.00% 197.50% 157.50% 120.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Handal - Quarterly Results 31.03.2022.pdf 
