[HANDAL] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 0.88%
YoY- 115.25%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 76,768 65,756 98,783 94,324 81,368 68,492 48,958 35.08%
PBT 10,638 4,844 20,412 21,074 20,706 14,652 13,769 -15.84%
Tax -2,556 -824 -4,798 -4,552 -4,328 -3,328 -3,750 -22.60%
NP 8,082 4,020 15,614 16,522 16,378 11,324 10,019 -13.37%
-
NP to SH 8,082 4,020 15,610 16,522 16,378 11,324 10,019 -13.37%
-
Tax Rate 24.03% 17.01% 23.51% 21.60% 20.90% 22.71% 27.24% -
Total Cost 68,686 61,736 83,169 77,801 64,990 57,168 38,939 46.14%
-
Net Worth 79,595 70,888 70,208 67,543 64,792 80,885 56,739 25.39%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 79,595 70,888 70,208 67,543 64,792 80,885 56,739 25.39%
NOSH 122,454 89,732 90,011 90,058 89,989 122,554 90,063 22.79%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.53% 6.11% 15.81% 17.52% 20.13% 16.53% 20.46% -
ROE 10.15% 5.67% 22.23% 24.46% 25.28% 14.00% 17.66% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 62.69 73.28 109.75 104.74 90.42 55.89 54.36 9.99%
EPS 6.60 4.48 17.34 18.35 18.20 9.24 18.19 -49.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.79 0.78 0.75 0.72 0.66 0.63 2.11%
Adjusted Per Share Value based on latest NOSH - 89,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 18.69 16.01 24.06 22.97 19.81 16.68 11.92 35.07%
EPS 1.97 0.98 3.80 4.02 3.99 2.76 2.44 -13.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1938 0.1726 0.171 0.1645 0.1578 0.197 0.1382 25.36%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.61 0.77 1.10 0.92 0.64 0.79 0.81 -
P/RPS 0.97 1.05 1.00 0.88 0.71 1.41 1.49 -24.94%
P/EPS 9.24 17.19 6.34 5.01 3.52 8.55 7.28 17.27%
EY 10.82 5.82 15.77 19.94 28.44 11.70 13.73 -14.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.97 1.41 1.23 0.89 1.20 1.29 -19.07%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 26/05/11 24/02/11 24/11/10 24/08/10 27/05/10 23/02/10 -
Price 0.48 0.69 1.10 1.05 0.76 0.68 0.81 -
P/RPS 0.77 0.94 1.00 1.00 0.84 1.22 1.49 -35.68%
P/EPS 7.27 15.40 6.34 5.72 4.18 7.36 7.28 -0.09%
EY 13.75 6.49 15.77 17.47 23.95 13.59 13.73 0.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.87 1.41 1.40 1.06 1.03 1.29 -31.03%

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