[HANDAL] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 101.04%
YoY- -50.65%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 79,128 82,521 82,134 76,768 65,756 98,783 94,324 -11.04%
PBT 9,980 4,698 10,738 10,638 4,844 20,412 21,074 -39.21%
Tax -3,440 -1,697 -2,630 -2,556 -824 -4,798 -4,552 -17.01%
NP 6,540 3,001 8,108 8,082 4,020 15,614 16,522 -46.05%
-
NP to SH 6,796 3,027 8,170 8,082 4,020 15,610 16,522 -44.66%
-
Tax Rate 34.47% 36.12% 24.49% 24.03% 17.01% 23.51% 21.60% -
Total Cost 72,588 79,520 74,026 68,686 61,736 83,169 77,801 -4.51%
-
Net Worth 104,938 98,258 86,576 79,595 70,888 70,208 67,543 34.10%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 104,938 98,258 86,576 79,595 70,888 70,208 67,543 34.10%
NOSH 166,568 158,481 135,275 122,454 89,732 90,011 90,058 50.62%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 8.27% 3.64% 9.87% 10.53% 6.11% 15.81% 17.52% -
ROE 6.48% 3.08% 9.44% 10.15% 5.67% 22.23% 24.46% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 47.50 52.07 60.72 62.69 73.28 109.75 104.74 -40.94%
EPS 4.08 1.91 6.04 6.60 4.48 17.34 18.35 -63.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.64 0.65 0.79 0.78 0.75 -10.96%
Adjusted Per Share Value based on latest NOSH - 154,897
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 19.28 20.11 20.01 18.71 16.02 24.07 22.98 -11.03%
EPS 1.66 0.74 1.99 1.97 0.98 3.80 4.03 -44.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2557 0.2394 0.211 0.194 0.1727 0.1711 0.1646 34.09%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.42 0.41 0.41 0.61 0.77 1.10 0.92 -
P/RPS 0.88 0.79 0.68 0.97 1.05 1.00 0.88 0.00%
P/EPS 10.29 21.47 6.79 9.24 17.19 6.34 5.01 61.50%
EY 9.71 4.66 14.73 10.82 5.82 15.77 19.94 -38.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.66 0.64 0.94 0.97 1.41 1.23 -33.27%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/08/12 22/02/12 22/11/11 22/08/11 26/05/11 24/02/11 24/11/10 -
Price 0.43 0.46 0.46 0.48 0.69 1.10 1.05 -
P/RPS 0.91 0.88 0.76 0.77 0.94 1.00 1.00 -6.08%
P/EPS 10.54 24.08 7.62 7.27 15.40 6.34 5.72 50.24%
EY 9.49 4.15 13.13 13.75 6.49 15.77 17.47 -33.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.72 0.74 0.87 1.41 1.40 -38.18%

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