[HANDAL] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -62.95%
YoY- -80.61%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 88,081 87,188 79,128 82,521 82,134 76,768 65,756 21.45%
PBT 8,341 9,232 9,980 4,698 10,738 10,638 4,844 43.52%
Tax -1,732 -2,220 -3,440 -1,697 -2,630 -2,556 -824 63.86%
NP 6,609 7,012 6,540 3,001 8,108 8,082 4,020 39.17%
-
NP to SH 6,638 7,046 6,796 3,027 8,170 8,082 4,020 39.57%
-
Tax Rate 20.76% 24.05% 34.47% 36.12% 24.49% 24.03% 17.01% -
Total Cost 81,472 80,176 72,588 79,520 74,026 68,686 61,736 20.25%
-
Net Worth 102,461 102,487 104,938 98,258 86,576 79,595 70,888 27.75%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 102,461 102,487 104,938 98,258 86,576 79,595 70,888 27.75%
NOSH 160,096 160,136 166,568 158,481 135,275 122,454 89,732 46.94%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.50% 8.04% 8.27% 3.64% 9.87% 10.53% 6.11% -
ROE 6.48% 6.88% 6.48% 3.08% 9.44% 10.15% 5.67% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 55.02 54.45 47.50 52.07 60.72 62.69 73.28 -17.34%
EPS 4.15 4.40 4.08 1.91 6.04 6.60 4.48 -4.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.64 0.63 0.62 0.64 0.65 0.79 -13.06%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.45 21.23 19.27 20.10 20.00 18.69 16.01 21.46%
EPS 1.62 1.72 1.65 0.74 1.99 1.97 0.98 39.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2495 0.2496 0.2555 0.2393 0.2108 0.1938 0.1726 27.76%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.43 0.43 0.42 0.41 0.41 0.61 0.77 -
P/RPS 0.78 0.79 0.88 0.79 0.68 0.97 1.05 -17.93%
P/EPS 10.37 9.77 10.29 21.47 6.79 9.24 17.19 -28.53%
EY 9.64 10.23 9.71 4.66 14.73 10.82 5.82 39.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.67 0.67 0.66 0.64 0.94 0.97 -21.80%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 06/11/12 13/08/12 28/08/12 22/02/12 22/11/11 22/08/11 26/05/11 -
Price 0.41 0.43 0.43 0.46 0.46 0.48 0.69 -
P/RPS 0.75 0.79 0.91 0.88 0.76 0.77 0.94 -13.94%
P/EPS 9.89 9.77 10.54 24.08 7.62 7.27 15.40 -25.50%
EY 10.11 10.23 9.49 4.15 13.13 13.75 6.49 34.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.67 0.68 0.74 0.72 0.74 0.87 -18.46%

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