[HANDAL] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -17.6%
YoY- -40.37%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 88,732 86,865 83,522 89,642 96,483 98,099 98,783 -6.90%
PBT 3,995 5,982 4,698 13,416 16,135 18,717 21,169 -67.13%
Tax -1,529 -2,351 -1,697 -3,535 -4,090 -4,350 -4,976 -54.49%
NP 2,466 3,631 3,001 9,881 12,045 14,367 16,193 -71.51%
-
NP to SH 2,503 3,715 3,021 9,929 12,050 14,367 16,191 -71.22%
-
Tax Rate 38.27% 39.30% 36.12% 26.35% 25.35% 23.24% 23.51% -
Total Cost 86,266 83,234 80,521 79,761 84,438 83,732 82,590 2.94%
-
Net Worth 102,399 104,938 98,095 100,799 0 70,888 70,255 28.58%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 102,399 104,938 98,095 100,799 0 70,888 70,255 28.58%
NOSH 160,000 166,568 158,218 157,499 154,897 89,732 90,071 46.72%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.78% 4.18% 3.59% 11.02% 12.48% 14.65% 16.39% -
ROE 2.44% 3.54% 3.08% 9.85% 0.00% 20.27% 23.05% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 55.46 52.15 52.79 56.92 62.29 109.32 109.67 -36.55%
EPS 1.56 2.23 1.91 6.30 7.78 16.01 17.98 -80.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.63 0.62 0.64 0.00 0.79 0.78 -12.36%
Adjusted Per Share Value based on latest NOSH - 157,499
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 21.61 21.15 20.34 21.83 23.50 23.89 24.06 -6.91%
EPS 0.61 0.90 0.74 2.42 2.93 3.50 3.94 -71.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2494 0.2555 0.2389 0.2455 0.00 0.1726 0.1711 28.58%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.43 0.42 0.41 0.41 0.61 0.77 1.10 -
P/RPS 0.78 0.81 0.78 0.72 0.98 0.70 1.00 -15.27%
P/EPS 27.49 18.83 21.47 6.50 7.84 4.81 6.12 172.48%
EY 3.64 5.31 4.66 15.38 12.75 20.79 16.34 -63.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.67 0.66 0.64 0.00 0.97 1.41 -39.13%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 13/08/12 28/08/12 22/02/12 22/11/11 22/08/11 26/05/11 24/02/11 -
Price 0.43 0.43 0.46 0.46 0.48 0.69 1.10 -
P/RPS 0.78 0.82 0.87 0.81 0.77 0.63 1.00 -15.27%
P/EPS 27.49 19.28 24.09 7.30 6.17 4.31 6.12 172.48%
EY 3.64 5.19 4.15 13.70 16.21 23.20 16.34 -63.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.74 0.72 0.00 0.87 1.41 -39.13%

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