[HENGYUAN] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Annualized Quarter Result
Revenue	10,451,973	10,384,682	9,935,864	8,945,794	8,649,582	8,274,054	7,320,884	26.76%
YoY %	0.65%	4.52%	11.07%	3.42%	4.54%	13.02%	-	-
Horiz. %	142.77%	141.85%	135.72%	122.20%	118.15%	113.02%	100.00%	-
PBT	-10,225	37,468	308,312	388,305	567,106	871,520	575,148	-
YoY %	-127.29%	-87.85%	-20.60%	-31.53%	-34.93%	51.53%	-	-
Horiz. %	-1.78%	6.51%	53.61%	67.51%	98.60%	151.53%	100.00%	-
Tax	54	-13,802	-73,848	-98,376	-169,393	-219,906	-153,236	-
YoY %	100.39%	81.31%	24.93%	41.92%	22.97%	-43.51%	-	-
Horiz. %	-0.04%	9.01%	48.19%	64.20%	110.54%	143.51%	100.00%	-
NP	-10,170	23,666	234,464	289,929	397,713	651,614	421,912	-
YoY %	-142.97%	-89.91%	-19.13%	-27.10%	-38.96%	54.44%	-	-
Horiz. %	-2.41%	5.61%	55.57%	68.72%	94.26%	154.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-10,170	23,666	234,464	289,929	397,713	667,274	421,912	-
YoY %	-142.97%	-89.91%	-19.13%	-27.10%	-40.40%	58.15%	-	-
Horiz. %	-2.41%	5.61%	55.57%	68.72%	94.26%	158.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	36.84%	23.95%	25.33%	29.87%	25.23%	26.64%	-
YoY %	-	53.82%	-5.45%	-15.20%	18.39%	-5.29%	-	-
Horiz. %	-	138.29%	89.90%	95.08%	112.12%	94.71%	100.00%	-
Total Cost	10,462,143	10,361,016	9,701,400	8,655,865	8,251,869	7,622,440	6,898,972	31.96%
YoY %	0.98%	6.80%	12.08%	4.90%	8.26%	10.49%	-	-
Horiz. %	151.65%	150.18%	140.62%	125.47%	119.61%	110.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,979,976	3,929,594	2,157,013	2,098,085	2,151,331	2,186,775	1,800,159	6.54%
YoY %	-49.61%	82.18%	2.81%	-2.48%	-1.62%	21.48%	-	-
Horiz. %	109.99%	218.29%	119.82%	116.55%	119.51%	121.48%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	800	230,887	-	150,004	799	120,002	-	-
YoY %	-99.65%	0.00%	-	18,673.97%	-99.33%	0.00%	-	-
Horiz. %	0.67%	192.40%	-	125.00%	0.67%	100.00%	-	-
Div Payout %	0.00%	975.61%	-	51.74%	0.20%	17.98%	-	-
YoY %	0.00%	0.00%	-	25,770.00%	-98.89%	0.00%	-	-
Horiz. %	0.00%	5,426.08%	-	287.76%	1.11%	100.00%	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	1,979,976	3,929,594	2,157,013	2,098,085	2,151,331	2,186,775	1,800,159	6.54%
YoY %	-49.61%	82.18%	2.81%	-2.48%	-1.62%	21.48%	-	-
Horiz. %	109.99%	218.29%	119.82%	116.55%	119.51%	121.48%	100.00%	-
NOSH	300,314	577,219	300,051	300,009	299,995	300,006	300,026	0.06%
YoY %	-47.97%	92.37%	0.01%	0.00%	-0.00%	-0.01%	-	-
Horiz. %	100.10%	192.39%	100.01%	99.99%	99.99%	99.99%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	-0.10%	0.23%	2.36%	3.24%	4.60%	7.88%	5.76%	-
YoY %	-143.48%	-90.25%	-27.16%	-29.57%	-41.62%	36.81%	-	-
Horiz. %	-1.74%	3.99%	40.97%	56.25%	79.86%	136.81%	100.00%	-
ROE	-0.51%	0.60%	10.87%	13.82%	18.49%	30.51%	23.44%	-
YoY %	-185.00%	-94.48%	-21.35%	-25.26%	-39.40%	30.16%	-	-
Horiz. %	-2.18%	2.56%	46.37%	58.96%	78.88%	130.16%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	3,480.34	1,799.09	3,311.38	2,981.84	2,883.23	2,757.96	2,440.08	26.68%
YoY %	93.45%	-45.67%	11.05%	3.42%	4.54%	13.03%	-	-
Horiz. %	142.63%	73.73%	135.71%	122.20%	118.16%	113.03%	100.00%	-
EPS	-3.39	7.88	78.16	96.64	132.57	217.20	140.64	-
YoY %	-143.02%	-89.92%	-19.12%	-27.10%	-38.96%	54.44%	-	-
Horiz. %	-2.41%	5.60%	55.57%	68.71%	94.26%	154.44%	100.00%	-
DPS	0.27	40.00	0.00	50.00	0.27	40.00	0.00	-
YoY %	-99.33%	0.00%	0.00%	18,418.52%	-99.33%	0.00%	-	-
Horiz. %	0.68%	100.00%	0.00%	125.00%	0.68%	100.00%	-	-
NAPS	6.593	6.8078	7.1888	6.9934	7.1712	7.2891	6.00	6.47%
YoY %	-3.16%	-5.30%	2.79%	-2.48%	-1.62%	21.48%	-	-
Horiz. %	109.88%	113.46%	119.81%	116.56%	119.52%	121.48%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 299,534
RPS	3,484.35	3,461.92	3,312.30	2,982.24	2,883.49	2,758.30	2,440.55	26.76%
YoY %	0.65%	4.52%	11.07%	3.42%	4.54%	13.02%	-	-
Horiz. %	142.77%	141.85%	135.72%	122.20%	118.15%	113.02%	100.00%	-
EPS	-3.39	7.89	78.16	96.65	132.58	222.45	140.65	-
YoY %	-142.97%	-89.91%	-19.13%	-27.10%	-40.40%	58.16%	-	-
Horiz. %	-2.41%	5.61%	55.57%	68.72%	94.26%	158.16%	100.00%	-
DPS	0.27	76.97	0.00	50.01	0.27	40.00	0.00	-
YoY %	-99.65%	0.00%	0.00%	18,422.22%	-99.33%	0.00%	-	-
Horiz. %	0.68%	192.43%	0.00%	125.02%	0.68%	100.00%	-	-
NAPS	6.6006	13.10	7.1908	6.9943	7.1718	7.29	6.0011	6.54%
YoY %	-49.61%	82.18%	2.81%	-2.47%	-1.62%	21.48%	-	-
Horiz. %	109.99%	218.29%	119.82%	116.55%	119.51%	121.48%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	10.70	10.60	10.74	10.52	10.68	10.50	9.60	-
P/RPS	0.31	0.59	0.32	0.35	0.37	0.38	0.39	-14.17%
YoY %	-47.46%	84.37%	-8.57%	-5.41%	-2.63%	-2.56%	-	-
Horiz. %	79.49%	151.28%	82.05%	89.74%	94.87%	97.44%	100.00%	-
P/EPS	-315.94	258.54	13.74	10.89	8.06	4.72	6.83	-
YoY %	-222.20%	1,781.66%	26.17%	35.11%	70.76%	-30.89%	-	-
Horiz. %	-4,625.77%	3,785.36%	201.17%	159.44%	118.01%	69.11%	100.00%	-
EY	-0.32	0.39	7.28	9.19	12.41	21.18	14.65	-
YoY %	-182.05%	-94.64%	-20.78%	-25.95%	-41.41%	44.57%	-	-
Horiz. %	-2.18%	2.66%	49.69%	62.73%	84.71%	144.57%	100.00%	-
DY	0.02	3.77	0.00	4.75	0.02	3.81	0.00	-
YoY %	-99.47%	0.00%	0.00%	23,650.00%	-99.48%	0.00%	-	-
Horiz. %	0.52%	98.95%	0.00%	124.67%	0.52%	100.00%	-	-
P/NAPS	1.62	1.56	1.49	1.50	1.49	1.44	1.60	0.83%
YoY %	3.85%	4.70%	-0.67%	0.67%	3.47%	-10.00%	-	-
Horiz. %	101.25%	97.50%	93.12%	93.75%	93.12%	90.00%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	11/11/10	04/08/10	11/05/10	25/02/10	12/11/09	27/08/09	06/05/09	-
Price	10.70	10.72	10.80	10.70	10.80	10.50	10.10	-
P/RPS	0.31	0.60	0.33	0.36	0.37	0.38	0.41	-16.99%
YoY %	-48.33%	81.82%	-8.33%	-2.70%	-2.63%	-7.32%	-	-
Horiz. %	75.61%	146.34%	80.49%	87.80%	90.24%	92.68%	100.00%	-
P/EPS	-315.94	261.46	13.82	11.07	8.15	4.72	7.18	-
YoY %	-220.84%	1,791.90%	24.84%	35.83%	72.67%	-34.26%	-	-
Horiz. %	-4,400.28%	3,641.50%	192.48%	154.18%	113.51%	65.74%	100.00%	-
EY	-0.32	0.38	7.24	9.03	12.28	21.18	13.92	-
YoY %	-184.21%	-94.75%	-19.82%	-26.47%	-42.02%	52.16%	-	-
Horiz. %	-2.30%	2.73%	52.01%	64.87%	88.22%	152.16%	100.00%	-
DY	0.02	3.73	0.00	4.67	0.02	3.81	0.00	-
YoY %	-99.46%	0.00%	0.00%	23,250.00%	-99.48%	0.00%	-	-
Horiz. %	0.52%	97.90%	0.00%	122.57%	0.52%	100.00%	-	-
P/NAPS	1.62	1.57	1.50	1.53	1.51	1.44	1.68	-2.39%
YoY %	3.18%	4.67%	-1.96%	1.32%	4.86%	-14.29%	-	-
Horiz. %	96.43%	93.45%	89.29%	91.07%	89.88%	85.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos