[HANDAL] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 13.03%
YoY--%
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 98,783 94,324 81,368 68,492 48,958 31,561 17,184 219.88%
PBT 20,412 21,074 20,706 14,652 13,769 10,104 6,982 104.05%
Tax -4,798 -4,552 -4,328 -3,328 -3,750 -2,428 -1,306 137.52%
NP 15,614 16,522 16,378 11,324 10,019 7,676 5,676 95.96%
-
NP to SH 15,610 16,522 16,378 11,324 10,019 7,676 5,676 95.93%
-
Tax Rate 23.51% 21.60% 20.90% 22.71% 27.24% 24.03% 18.71% -
Total Cost 83,169 77,801 64,990 57,168 38,939 23,885 11,508 272.45%
-
Net Worth 70,208 67,543 64,792 80,885 56,739 37,224 23,760 105.51%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 70,208 67,543 64,792 80,885 56,739 37,224 23,760 105.51%
NOSH 90,011 90,058 89,989 122,554 90,063 64,180 44,000 60.93%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 15.81% 17.52% 20.13% 16.53% 20.46% 24.32% 33.03% -
ROE 22.23% 24.46% 25.28% 14.00% 17.66% 20.62% 23.89% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 109.75 104.74 90.42 55.89 54.36 49.18 39.05 98.77%
EPS 17.34 18.35 18.20 9.24 18.19 11.96 12.90 21.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.75 0.72 0.66 0.63 0.58 0.54 27.69%
Adjusted Per Share Value based on latest NOSH - 122,554
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 24.06 22.97 19.81 16.68 11.92 7.69 4.18 220.15%
EPS 3.80 4.02 3.99 2.76 2.44 1.87 1.38 96.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.171 0.1645 0.1578 0.197 0.1382 0.0907 0.0579 105.44%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 - -
Price 1.10 0.92 0.64 0.79 0.81 1.11 0.00 -
P/RPS 1.00 0.88 0.71 1.41 1.49 2.26 0.00 -
P/EPS 6.34 5.01 3.52 8.55 7.28 9.28 0.00 -
EY 15.77 19.94 28.44 11.70 13.73 10.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.23 0.89 1.20 1.29 1.91 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 24/11/10 24/08/10 27/05/10 23/02/10 05/11/09 06/08/09 -
Price 1.10 1.05 0.76 0.68 0.81 1.06 1.37 -
P/RPS 1.00 1.00 0.84 1.22 1.49 2.16 3.51 -56.60%
P/EPS 6.34 5.72 4.18 7.36 7.28 8.86 10.62 -29.03%
EY 15.77 17.47 23.95 13.59 13.73 11.28 9.42 40.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.40 1.06 1.03 1.29 1.83 2.54 -32.38%

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