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

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -71.74%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Cumulative 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 70,743 40,684 17,123 48,958 23,671 8,592 407.13%
PBT 20,412 15,806 10,353 3,663 13,769 7,578 3,491 223.51%
Tax -4,798 -3,414 -2,164 -832 -3,750 -1,821 -653 276.57%
NP 15,614 12,392 8,189 2,831 10,019 5,757 2,838 210.68%
-
NP to SH 15,610 12,392 8,189 2,831 10,019 5,757 2,838 210.63%
-
Tax Rate 23.51% 21.60% 20.90% 22.71% 27.24% 24.03% 18.71% -
Total Cost 83,169 58,351 32,495 14,292 38,939 17,914 5,754 490.49%
-
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% 18.35% 12.64% 3.50% 17.66% 15.47% 11.94% -
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 78.55 45.21 13.97 54.36 36.88 19.53 215.09%
EPS 17.34 13.76 9.10 2.31 18.19 8.97 6.45 92.99%
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 17.23 9.91 4.17 11.92 5.76 2.09 407.57%
EPS 3.80 3.02 1.99 0.69 2.44 1.40 0.69 210.88%
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 1.17 1.42 5.65 1.49 3.01 0.00 -
P/EPS 6.34 6.69 7.03 34.20 7.28 12.37 0.00 -
EY 15.77 14.96 14.22 2.92 13.73 8.08 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 1.34 1.68 4.87 1.49 2.87 7.02 -72.62%
P/EPS 6.34 7.63 8.35 29.44 7.28 11.82 21.24 -55.23%
EY 15.77 13.10 11.97 3.40 13.73 8.46 4.71 123.31%
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