[HANDAL] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 51.32%
YoY- 115.25%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 38,384 16,439 98,783 70,743 40,684 17,123 48,958 -15.01%
PBT 5,319 1,211 20,412 15,806 10,353 3,663 13,769 -47.05%
Tax -1,278 -206 -4,798 -3,414 -2,164 -832 -3,750 -51.30%
NP 4,041 1,005 15,614 12,392 8,189 2,831 10,019 -45.50%
-
NP to SH 4,041 1,005 15,610 12,392 8,189 2,831 10,019 -45.50%
-
Tax Rate 24.03% 17.01% 23.51% 21.60% 20.90% 22.71% 27.24% -
Total Cost 34,343 15,434 83,169 58,351 32,495 14,292 38,939 -8.05%
-
Net Worth 79,595 70,888 70,208 67,543 64,792 80,885 56,739 25.39%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 79,595 70,888 70,208 67,543 64,792 80,885 56,739 25.39%
NOSH 122,454 89,732 90,011 90,058 89,989 122,554 90,063 22.79%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.53% 6.11% 15.81% 17.52% 20.13% 16.53% 20.46% -
ROE 5.08% 1.42% 22.23% 18.35% 12.64% 3.50% 17.66% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 31.35 18.32 109.75 78.55 45.21 13.97 54.36 -30.78%
EPS 3.30 1.12 17.34 13.76 9.10 2.31 18.19 -68.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.79 0.78 0.75 0.72 0.66 0.63 2.11%
Adjusted Per Share Value based on latest NOSH - 89,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 9.35 4.00 24.06 17.23 9.91 4.17 11.92 -14.98%
EPS 0.98 0.24 3.80 3.02 1.99 0.69 2.44 -45.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1938 0.1726 0.171 0.1645 0.1578 0.197 0.1382 25.36%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.61 0.77 1.10 0.92 0.64 0.79 0.81 -
P/RPS 1.95 4.20 1.00 1.17 1.42 5.65 1.49 19.70%
P/EPS 18.48 68.75 6.34 6.69 7.03 34.20 7.28 86.40%
EY 5.41 1.45 15.77 14.96 14.22 2.92 13.73 -46.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.97 1.41 1.23 0.89 1.20 1.29 -19.07%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 26/05/11 24/02/11 24/11/10 24/08/10 27/05/10 23/02/10 -
Price 0.48 0.69 1.10 1.05 0.76 0.68 0.81 -
P/RPS 1.53 3.77 1.00 1.34 1.68 4.87 1.49 1.78%
P/EPS 14.55 61.61 6.34 7.63 8.35 29.44 7.28 58.86%
EY 6.88 1.62 15.77 13.10 11.97 3.40 13.73 -36.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.87 1.41 1.40 1.06 1.03 1.29 -31.03%

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