[HENGYUAN] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
02-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -6.62%
YoY- 40.62%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 5,737,624 4,458,227 4,173,354 3,825,838 3,740,160 4,601,402 4,834,558 12.10%
PBT 355,624 197,964 152,612 152,206 194,692 3,928 64,638 211.97%
Tax -27,556 -45,031 -45,533 -25,062 -58,528 -3,928 -21,044 19.70%
NP 328,068 152,933 107,078 127,144 136,164 0 43,594 284.49%
-
NP to SH 328,068 152,933 107,078 127,144 136,164 -147 43,594 284.49%
-
Tax Rate 7.75% 22.75% 29.84% 16.47% 30.06% 100.00% 32.56% -
Total Cost 5,409,556 4,305,294 4,066,276 3,698,694 3,603,996 4,601,402 4,790,964 8.44%
-
Net Worth 946,797 861,920 798,710 782,004 778,174 744,238 783,564 13.45%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 53,997 - - - - - -
Div Payout % - 35.31% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 946,797 861,920 798,710 782,004 778,174 744,238 783,564 13.45%
NOSH 299,970 299,986 299,996 300,009 299,920 299,963 299,963 0.00%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 5.72% 3.43% 2.57% 3.32% 3.64% 0.00% 0.90% -
ROE 34.65% 17.74% 13.41% 16.26% 17.50% -0.02% 5.56% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,912.73 1,486.14 1,391.14 1,275.24 1,247.05 1,533.99 1,611.72 12.10%
EPS 109.36 50.98 35.69 42.38 45.40 0.00 14.53 284.52%
DPS 0.00 18.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1563 2.8732 2.6624 2.6066 2.5946 2.4811 2.6122 13.45%
Adjusted Per Share Value based on latest NOSH - 300,111
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,912.74 1,486.23 1,391.26 1,275.41 1,246.85 1,533.96 1,611.69 12.10%
EPS 109.37 50.98 35.70 42.39 45.39 -0.05 14.53 284.55%
DPS 0.00 18.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1563 2.8734 2.6626 2.607 2.5942 2.4811 2.6121 13.45%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 3.40 3.80 3.50 3.48 3.74 3.80 3.30 -
P/RPS 0.18 0.26 0.25 0.27 0.30 0.25 0.20 -6.78%
P/EPS 3.11 7.45 9.81 8.21 8.24 -7,754.15 22.71 -73.46%
EY 32.17 13.42 10.20 12.18 12.14 -0.01 4.40 277.15%
DY 0.00 4.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.32 1.31 1.34 1.44 1.53 1.26 -9.77%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 24/02/03 18/11/02 02/09/02 16/05/02 21/02/02 12/11/01 -
Price 3.88 3.26 3.44 3.76 3.86 3.80 3.50 -
P/RPS 0.20 0.22 0.25 0.29 0.31 0.25 0.22 -6.16%
P/EPS 3.55 6.39 9.64 8.87 8.50 -7,754.15 24.08 -72.12%
EY 28.19 15.64 10.38 11.27 11.76 -0.01 4.15 259.09%
DY 0.00 5.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.13 1.29 1.44 1.49 1.53 1.34 -5.55%

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