[HANDAL] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 19.61%
YoY- 441.54%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 98,099 98,783 96,030 81,050 66,081 48,958 23,671 158.23%
PBT 18,717 21,169 21,996 20,630 17,431 13,768 7,578 82.82%
Tax -4,350 -4,976 -5,343 -5,261 -4,582 -3,750 -1,821 78.79%
NP 14,367 16,193 16,653 15,369 12,849 10,018 5,757 84.08%
-
NP to SH 14,367 16,191 16,650 15,369 12,849 10,018 5,757 84.08%
-
Tax Rate 23.24% 23.51% 24.29% 25.50% 26.29% 27.24% 24.03% -
Total Cost 83,732 82,590 79,377 65,681 53,232 38,940 17,914 179.81%
-
Net Worth 70,888 70,255 67,499 64,836 80,885 56,739 48,790 28.30%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 70,888 70,255 67,499 64,836 80,885 56,739 48,790 28.30%
NOSH 89,732 90,071 89,999 90,050 122,554 90,063 84,121 4.40%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 14.65% 16.39% 17.34% 18.96% 19.44% 20.46% 24.32% -
ROE 20.27% 23.05% 24.67% 23.70% 15.89% 17.66% 11.80% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 109.32 109.67 106.70 90.01 53.92 54.36 28.14 147.32%
EPS 16.01 17.98 18.50 17.07 10.48 11.12 6.84 76.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.78 0.75 0.72 0.66 0.63 0.58 22.89%
Adjusted Per Share Value based on latest NOSH - 90,050
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 23.89 24.06 23.39 19.74 16.09 11.92 5.76 158.36%
EPS 3.50 3.94 4.05 3.74 3.13 2.44 1.40 84.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1726 0.1711 0.1644 0.1579 0.197 0.1382 0.1188 28.30%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.77 1.10 0.92 0.64 0.79 0.81 1.11 -
P/RPS 0.70 1.00 0.86 0.71 1.47 1.49 3.94 -68.42%
P/EPS 4.81 6.12 4.97 3.75 7.54 7.28 16.22 -55.56%
EY 20.79 16.34 20.11 26.67 13.27 13.73 6.17 124.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.41 1.23 0.89 1.20 1.29 1.91 -36.37%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 24/11/10 24/08/10 27/05/10 - - -
Price 0.69 1.10 1.05 0.76 0.68 0.00 0.00 -
P/RPS 0.63 1.00 0.98 0.84 1.26 0.00 0.00 -
P/EPS 4.31 6.12 5.68 4.45 6.49 0.00 0.00 -
EY 23.20 16.34 17.62 22.46 15.42 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.41 1.40 1.06 1.03 0.00 0.00 -

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 ⃤ & 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