[HENGYUAN] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
02-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -21.93%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 4,834,558 4,918,456 4,871,840 5,183,516 4,917,213 4,574,576 0 -
PBT 64,638 129,526 176,324 157,490 200,094 127,896 0 -
Tax -21,044 -39,110 -51,792 -45,777 -56,993 -38,558 0 -
NP 43,594 90,416 124,532 111,713 143,101 89,338 0 -
-
NP to SH 43,594 90,416 124,532 111,713 143,101 89,338 0 -
-
Tax Rate 32.56% 30.19% 29.37% 29.07% 28.48% 30.15% - -
Total Cost 4,790,964 4,828,040 4,747,308 5,071,803 4,774,112 4,485,238 0 -
-
Net Worth 783,564 794,964 783,578 783,466 599,325 752,477 1,876,635 -44.10%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 783,564 794,964 783,578 783,466 599,325 752,477 1,876,635 -44.10%
NOSH 299,963 299,986 300,221 300,040 299,662 299,791 302,195 -0.49%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 0.90% 1.84% 2.56% 2.16% 2.91% 1.95% 0.00% -
ROE 5.56% 11.37% 15.89% 14.26% 23.88% 11.87% 0.00% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1,611.72 1,639.56 1,622.75 1,727.60 1,640.92 1,525.92 0.00 -
EPS 14.53 30.14 41.48 37.24 47.71 29.80 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6122 2.65 2.61 2.6112 2.00 2.51 6.21 -43.82%
Adjusted Per Share Value based on latest NOSH - 300,479
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1,611.69 1,639.65 1,624.11 1,728.02 1,639.24 1,525.02 0.00 -
EPS 14.53 30.14 41.51 37.24 47.71 29.78 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6121 2.6502 2.6122 2.6118 1.998 2.5085 6.2561 -44.10%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 3.30 3.68 3.58 3.82 3.88 4.40 4.20 -
P/RPS 0.20 0.22 0.22 0.22 0.24 0.29 0.00 -
P/EPS 22.71 12.21 8.63 10.26 8.12 14.77 0.00 -
EY 4.40 8.19 11.59 9.75 12.31 6.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.39 1.37 1.46 1.94 1.75 0.68 50.80%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 12/11/01 03/09/01 17/05/01 02/05/01 24/11/00 24/08/00 12/07/00 -
Price 3.50 3.72 3.82 3.88 3.78 4.34 4.44 -
P/RPS 0.22 0.23 0.24 0.22 0.23 0.28 0.00 -
P/EPS 24.08 12.34 9.21 10.42 7.92 14.56 0.00 -
EY 4.15 8.10 10.86 9.60 12.63 6.87 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.40 1.46 1.49 1.89 1.73 0.71 52.66%

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