[HANDAL] QoQ Cumulative 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- 25.97%
YoY- 55.8%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 61,601 38,384 16,439 98,783 70,743 40,684 17,123 134.60%
PBT 8,054 5,319 1,211 20,412 15,806 10,353 3,663 69.00%
Tax -1,973 -1,278 -206 -4,798 -3,414 -2,164 -832 77.73%
NP 6,081 4,041 1,005 15,614 12,392 8,189 2,831 66.40%
-
NP to SH 6,128 4,041 1,005 15,610 12,392 8,189 2,831 67.25%
-
Tax Rate 24.50% 24.03% 17.01% 23.51% 21.60% 20.90% 22.71% -
Total Cost 55,520 34,343 15,434 83,169 58,351 32,495 14,292 146.91%
-
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 7.08% 5.08% 1.42% 22.23% 18.35% 12.64% 3.50% -
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 45.54 31.35 18.32 109.75 78.55 45.21 13.97 119.69%
EPS 4.53 3.30 1.12 17.34 13.76 9.10 2.31 56.60%
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 15.00 9.35 4.00 24.06 17.23 9.91 4.17 134.58%
EPS 1.49 0.98 0.24 3.80 3.02 1.99 0.69 66.98%
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 0.90 1.95 4.20 1.00 1.17 1.42 5.65 -70.58%
P/EPS 9.05 18.48 68.75 6.34 6.69 7.03 34.20 -58.74%
EY 11.05 5.41 1.45 15.77 14.96 14.22 2.92 142.64%
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 1.01 1.53 3.77 1.00 1.34 1.68 4.87 -64.92%
P/EPS 10.15 14.55 61.61 6.34 7.63 8.35 29.44 -50.79%
EY 9.85 6.88 1.62 15.77 13.10 11.97 3.40 103.09%
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