[HANDAL] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -11.27%
YoY- 11.81%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 83,522 89,642 96,483 98,099 98,783 96,030 81,050 2.01%
PBT 4,698 13,416 16,135 18,717 21,169 21,996 20,630 -62.60%
Tax -1,697 -3,535 -4,090 -4,350 -4,976 -5,343 -5,261 -52.86%
NP 3,001 9,881 12,045 14,367 16,193 16,653 15,369 -66.24%
-
NP to SH 3,021 9,929 12,050 14,367 16,191 16,650 15,369 -66.09%
-
Tax Rate 36.12% 26.35% 25.35% 23.24% 23.51% 24.29% 25.50% -
Total Cost 80,521 79,761 84,438 83,732 82,590 79,377 65,681 14.50%
-
Net Worth 98,095 100,799 0 70,888 70,255 67,499 64,836 31.69%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 98,095 100,799 0 70,888 70,255 67,499 64,836 31.69%
NOSH 158,218 157,499 154,897 89,732 90,071 89,999 90,050 45.45%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.59% 11.02% 12.48% 14.65% 16.39% 17.34% 18.96% -
ROE 3.08% 9.85% 0.00% 20.27% 23.05% 24.67% 23.70% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 52.79 56.92 62.29 109.32 109.67 106.70 90.01 -29.86%
EPS 1.91 6.30 7.78 16.01 17.98 18.50 17.07 -76.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.64 0.00 0.79 0.78 0.75 0.72 -9.46%
Adjusted Per Share Value based on latest NOSH - 89,732
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 20.34 21.83 23.50 23.89 24.06 23.39 19.74 2.01%
EPS 0.74 2.42 2.93 3.50 3.94 4.05 3.74 -65.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2389 0.2455 0.00 0.1726 0.1711 0.1644 0.1579 31.69%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.41 0.41 0.61 0.77 1.10 0.92 0.64 -
P/RPS 0.78 0.72 0.98 0.70 1.00 0.86 0.71 6.45%
P/EPS 21.47 6.50 7.84 4.81 6.12 4.97 3.75 219.02%
EY 4.66 15.38 12.75 20.79 16.34 20.11 26.67 -68.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.00 0.97 1.41 1.23 0.89 -18.02%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 22/11/11 22/08/11 26/05/11 24/02/11 24/11/10 24/08/10 -
Price 0.46 0.46 0.48 0.69 1.10 1.05 0.76 -
P/RPS 0.87 0.81 0.77 0.63 1.00 0.98 0.84 2.36%
P/EPS 24.09 7.30 6.17 4.31 6.12 5.68 4.45 207.36%
EY 4.15 13.70 16.21 23.20 16.34 17.62 22.46 -67.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.72 0.00 0.87 1.41 1.40 1.06 -21.25%

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