[HANDAL] QoQ 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- -9.56%
YoY- -10.8%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
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 23,218 21,945 16,439 28,040 30,059 23,561 17,123 22.48%
PBT 2,734 4,108 1,211 5,363 5,453 6,690 3,663 -17.70%
Tax -695 -1,072 -206 -1,562 -1,250 -1,332 -832 -11.29%
NP 2,039 3,036 1,005 3,801 4,203 5,358 2,831 -19.63%
-
NP to SH 2,079 3,036 1,005 3,801 4,203 5,358 2,831 -18.58%
-
Tax Rate 25.42% 26.10% 17.01% 29.13% 22.92% 19.91% 22.71% -
Total Cost 21,179 18,909 15,434 24,239 25,856 18,203 14,292 29.94%
-
Net Worth 100,799 100,683 70,888 71,156 67,499 64,836 80,885 15.78%
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 100,799 100,683 70,888 71,156 67,499 64,836 80,885 15.78%
NOSH 157,499 154,897 89,732 90,071 89,999 90,050 122,554 18.18%
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 8.78% 13.83% 6.11% 13.56% 13.98% 22.74% 16.53% -
ROE 2.06% 3.02% 1.42% 5.34% 6.23% 8.26% 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 14.74 14.17 18.32 31.13 33.40 26.16 13.97 3.63%
EPS 1.32 1.96 1.12 4.22 4.67 5.95 2.31 -31.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.65 0.79 0.79 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 5.65 5.34 4.00 6.83 7.32 5.74 4.17 22.42%
EPS 0.51 0.74 0.24 0.93 1.02 1.30 0.69 -18.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2455 0.2452 0.1726 0.1733 0.1644 0.1579 0.197 15.78%
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 2.78 4.31 4.20 3.53 2.75 2.45 5.65 -37.64%
P/EPS 31.06 31.12 68.75 26.07 19.70 10.76 34.20 -6.21%
EY 3.22 3.21 1.45 3.84 5.08 9.30 2.92 6.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.94 0.97 1.39 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 3.12 3.39 3.77 3.53 3.14 2.90 4.87 -25.66%
P/EPS 34.85 24.49 61.61 26.07 22.48 12.77 29.44 11.89%
EY 2.87 4.08 1.62 3.84 4.45 7.83 3.40 -10.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.74 0.87 1.39 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