[HANDAL] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -5.52%
YoY- 55.8%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 82,134 76,768 65,756 98,783 94,324 81,368 68,492 12.86%
PBT 10,738 10,638 4,844 20,412 21,074 20,706 14,652 -18.69%
Tax -2,630 -2,556 -824 -4,798 -4,552 -4,328 -3,328 -14.51%
NP 8,108 8,082 4,020 15,614 16,522 16,378 11,324 -19.94%
-
NP to SH 8,170 8,082 4,020 15,610 16,522 16,378 11,324 -19.54%
-
Tax Rate 24.49% 24.03% 17.01% 23.51% 21.60% 20.90% 22.71% -
Total Cost 74,026 68,686 61,736 83,169 77,801 64,990 57,168 18.78%
-
Net Worth 86,576 79,595 70,888 70,208 67,543 64,792 80,885 4.63%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 86,576 79,595 70,888 70,208 67,543 64,792 80,885 4.63%
NOSH 135,275 122,454 89,732 90,011 90,058 89,989 122,554 6.79%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.87% 10.53% 6.11% 15.81% 17.52% 20.13% 16.53% -
ROE 9.44% 10.15% 5.67% 22.23% 24.46% 25.28% 14.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 60.72 62.69 73.28 109.75 104.74 90.42 55.89 5.67%
EPS 6.04 6.60 4.48 17.34 18.35 18.20 9.24 -24.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.65 0.79 0.78 0.75 0.72 0.66 -2.02%
Adjusted Per Share Value based on latest NOSH - 90,071
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 20.00 18.69 16.01 24.06 22.97 19.81 16.68 12.85%
EPS 1.99 1.97 0.98 3.80 4.02 3.99 2.76 -19.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2108 0.1938 0.1726 0.171 0.1645 0.1578 0.197 4.61%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.41 0.61 0.77 1.10 0.92 0.64 0.79 -
P/RPS 0.68 0.97 1.05 1.00 0.88 0.71 1.41 -38.47%
P/EPS 6.79 9.24 17.19 6.34 5.01 3.52 8.55 -14.23%
EY 14.73 10.82 5.82 15.77 19.94 28.44 11.70 16.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.94 0.97 1.41 1.23 0.89 1.20 -34.20%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 22/08/11 26/05/11 24/02/11 24/11/10 24/08/10 27/05/10 -
Price 0.46 0.48 0.69 1.10 1.05 0.76 0.68 -
P/RPS 0.76 0.77 0.94 1.00 1.00 0.84 1.22 -27.03%
P/EPS 7.62 7.27 15.40 6.34 5.72 4.18 7.36 2.33%
EY 13.13 13.75 6.49 15.77 17.47 23.95 13.59 -2.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.74 0.87 1.41 1.40 1.06 1.03 -21.21%

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