[HANDAL] QoQ TTM 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- 74.01%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 96,030 81,050 66,081 48,958 23,671 8,592 587.50%
PBT 21,996 20,630 17,431 13,768 7,578 3,491 334.97%
Tax -5,343 -5,261 -4,582 -3,750 -1,821 -653 435.91%
NP 16,653 15,369 12,849 10,018 5,757 2,838 310.93%
-
NP to SH 16,650 15,369 12,849 10,018 5,757 2,838 310.87%
-
Tax Rate 24.29% 25.50% 26.29% 27.24% 24.03% 18.71% -
Total Cost 79,377 65,681 53,232 38,940 17,914 5,754 713.36%
-
Net Worth 67,499 64,836 80,885 56,739 48,790 23,760 130.23%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 67,499 64,836 80,885 56,739 48,790 23,760 130.23%
NOSH 89,999 90,050 122,554 90,063 84,121 44,000 77.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 17.34% 18.96% 19.44% 20.46% 24.32% 33.03% -
ROE 24.67% 23.70% 15.89% 17.66% 11.80% 11.94% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 106.70 90.01 53.92 54.36 28.14 19.53 288.15%
EPS 18.50 17.07 10.48 11.12 6.84 6.45 132.00%
DPS 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 30.00%
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 CAGR
RPS 23.39 19.74 16.09 11.92 5.76 2.09 588.22%
EPS 4.05 3.74 3.13 2.44 1.40 0.69 311.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1644 0.1579 0.197 0.1382 0.1188 0.0579 130.13%
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 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 -
P/RPS 0.86 0.71 1.47 1.49 3.94 0.00 -
P/EPS 4.97 3.75 7.54 7.28 16.22 0.00 -
EY 20.11 26.67 13.27 13.73 6.17 0.00 -
DY 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 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/11/10 24/08/10 27/05/10 - - - -
Price 1.05 0.76 0.68 0.00 0.00 0.00 -
P/RPS 0.98 0.84 1.26 0.00 0.00 0.00 -
P/EPS 5.68 4.45 6.49 0.00 0.00 0.00 -
EY 17.62 22.46 15.42 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.06 1.03 0.00 0.00 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