[HANDAL] QoQ TTM 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- -2.76%
YoY- 61.62%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 89,642 96,483 98,099 98,783 96,030 81,050 66,081 22.52%
PBT 13,416 16,135 18,717 21,169 21,996 20,630 17,431 -16.00%
Tax -3,535 -4,090 -4,350 -4,976 -5,343 -5,261 -4,582 -15.86%
NP 9,881 12,045 14,367 16,193 16,653 15,369 12,849 -16.04%
-
NP to SH 9,929 12,050 14,367 16,191 16,650 15,369 12,849 -15.77%
-
Tax Rate 26.35% 25.35% 23.24% 23.51% 24.29% 25.50% 26.29% -
Total Cost 79,761 84,438 83,732 82,590 79,377 65,681 53,232 30.90%
-
Net Worth 100,799 0 70,888 70,255 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 0 70,888 70,255 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 11.02% 12.48% 14.65% 16.39% 17.34% 18.96% 19.44% -
ROE 9.85% 0.00% 20.27% 23.05% 24.67% 23.70% 15.89% -
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 56.92 62.29 109.32 109.67 106.70 90.01 53.92 3.67%
EPS 6.30 7.78 16.01 17.98 18.50 17.07 10.48 -28.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.00 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 21.83 23.50 23.89 24.06 23.39 19.74 16.09 22.53%
EPS 2.42 2.93 3.50 3.94 4.05 3.74 3.13 -15.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2455 0.00 0.1726 0.1711 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 0.72 0.98 0.70 1.00 0.86 0.71 1.47 -37.83%
P/EPS 6.50 7.84 4.81 6.12 4.97 3.75 7.54 -9.41%
EY 15.38 12.75 20.79 16.34 20.11 26.67 13.27 10.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.00 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 0.81 0.77 0.63 1.00 0.98 0.84 1.26 -25.49%
P/EPS 7.30 6.17 4.31 6.12 5.68 4.45 6.49 8.14%
EY 13.70 16.21 23.20 16.34 17.62 22.46 15.42 -7.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.00 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