[HENGYUAN] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
18-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -15.78%
YoY- 145.62%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 5,397,514 5,737,624 4,458,227 4,173,354 3,825,838 3,740,160 4,601,402 11.25%
PBT 85,782 355,624 197,964 152,612 152,206 194,692 3,928 685.72%
Tax -11,692 -27,556 -45,031 -45,533 -25,062 -58,528 -3,928 107.33%
NP 74,090 328,068 152,933 107,078 127,144 136,164 0 -
-
NP to SH 74,090 328,068 152,933 107,078 127,144 136,164 -147 -
-
Tax Rate 13.63% 7.75% 22.75% 29.84% 16.47% 30.06% 100.00% -
Total Cost 5,323,424 5,409,556 4,305,294 4,066,276 3,698,694 3,603,996 4,601,402 10.23%
-
Net Worth 869,285 946,797 861,920 798,710 782,004 778,174 744,238 10.94%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 53,997 - - - - -
Div Payout % - - 35.31% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 869,285 946,797 861,920 798,710 782,004 778,174 744,238 10.94%
NOSH 299,919 299,970 299,986 299,996 300,009 299,920 299,963 -0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.37% 5.72% 3.43% 2.57% 3.32% 3.64% 0.00% -
ROE 8.52% 34.65% 17.74% 13.41% 16.26% 17.50% -0.02% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1,799.66 1,912.73 1,486.14 1,391.14 1,275.24 1,247.05 1,533.99 11.26%
EPS 24.70 109.36 50.98 35.69 42.38 45.40 0.00 -
DPS 0.00 0.00 18.00 0.00 0.00 0.00 0.00 -
NAPS 2.8984 3.1563 2.8732 2.6624 2.6066 2.5946 2.4811 10.95%
Adjusted Per Share Value based on latest NOSH - 299,946
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1,799.17 1,912.54 1,486.08 1,391.12 1,275.28 1,246.72 1,533.80 11.25%
EPS 24.70 109.36 50.98 35.69 42.38 45.39 -0.05 -
DPS 0.00 0.00 18.00 0.00 0.00 0.00 0.00 -
NAPS 2.8976 3.156 2.8731 2.6624 2.6067 2.5939 2.4808 10.93%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 4.14 3.40 3.80 3.50 3.48 3.74 3.80 -
P/RPS 0.23 0.18 0.26 0.25 0.27 0.30 0.25 -5.42%
P/EPS 16.76 3.11 7.45 9.81 8.21 8.24 -7,754.15 -
EY 5.97 32.17 13.42 10.20 12.18 12.14 -0.01 -
DY 0.00 0.00 4.74 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.08 1.32 1.31 1.34 1.44 1.53 -4.41%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 28/05/03 24/02/03 18/11/02 02/09/02 16/05/02 21/02/02 -
Price 4.38 3.88 3.26 3.44 3.76 3.86 3.80 -
P/RPS 0.24 0.20 0.22 0.25 0.29 0.31 0.25 -2.69%
P/EPS 17.73 3.55 6.39 9.64 8.87 8.50 -7,754.15 -
EY 5.64 28.19 15.64 10.38 11.27 11.76 -0.01 -
DY 0.00 0.00 5.52 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.23 1.13 1.29 1.44 1.49 1.53 -0.87%

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