[HANDAL] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 30.52%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 94,324 81,368 68,492 48,958 31,561 17,184 0 -
PBT 21,074 20,706 14,652 13,769 10,104 6,982 0 -
Tax -4,552 -4,328 -3,328 -3,750 -2,428 -1,306 0 -
NP 16,522 16,378 11,324 10,019 7,676 5,676 0 -
-
NP to SH 16,522 16,378 11,324 10,019 7,676 5,676 0 -
-
Tax Rate 21.60% 20.90% 22.71% 27.24% 24.03% 18.71% - -
Total Cost 77,801 64,990 57,168 38,939 23,885 11,508 0 -
-
Net Worth 67,543 64,792 80,885 56,739 37,224 23,760 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 67,543 64,792 80,885 56,739 37,224 23,760 0 -
NOSH 90,058 89,989 122,554 90,063 64,180 44,000 0 -
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 17.52% 20.13% 16.53% 20.46% 24.32% 33.03% 0.00% -
ROE 24.46% 25.28% 14.00% 17.66% 20.62% 23.89% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 104.74 90.42 55.89 54.36 49.18 39.05 0.00 -
EPS 18.35 18.20 9.24 18.19 11.96 12.90 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.72 0.66 0.63 0.58 0.54 0.00 -
Adjusted Per Share Value based on latest NOSH - 90,063
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 22.97 19.81 16.68 11.92 7.69 4.18 0.00 -
EPS 4.02 3.99 2.76 2.44 1.87 1.38 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1645 0.1578 0.197 0.1382 0.0907 0.0579 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 - - -
Price 0.92 0.64 0.79 0.81 1.11 0.00 0.00 -
P/RPS 0.88 0.71 1.41 1.49 2.26 0.00 0.00 -
P/EPS 5.01 3.52 8.55 7.28 9.28 0.00 0.00 -
EY 19.94 28.44 11.70 13.73 10.77 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.89 1.20 1.29 1.91 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 24/08/10 27/05/10 23/02/10 05/11/09 06/08/09 - -
Price 1.05 0.76 0.68 0.81 1.06 1.37 0.00 -
P/RPS 1.00 0.84 1.22 1.49 2.16 3.51 0.00 -
P/EPS 5.72 4.18 7.36 7.28 8.86 10.62 0.00 -
EY 17.47 23.95 13.59 13.73 11.28 9.42 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.06 1.03 1.29 1.83 2.54 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