[HENGYUAN] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock

[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD

Announcement Date

07-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- 112.79%

YoY- 199.89%

Quarter Report

HENGYUAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	11,415,110	10,771,560	10,151,534	8,764,196	10,886,840	11,228,417	10,762,134	3.99%
YoY %	5.97%	6.11%	15.83%	-19.50%	-3.04%	4.33%	-	-
Horiz. %	106.07%	100.09%	94.33%	81.44%	101.16%	104.33%	100.00%	-
PBT	794,212	791,948	844,980	762,212	325,385	481,125	533,956	30.20%
YoY %	0.29%	-6.28%	10.86%	134.25%	-32.37%	-9.89%	-	-
Horiz. %	148.74%	148.32%	158.25%	142.75%	60.94%	90.11%	100.00%	-
Tax	-200,994	-212,509	-233,480	-212,748	-67,168	-135,580	-150,700	21.10%
YoY %	5.42%	8.98%	-9.74%	-216.74%	50.46%	10.03%	-	-
Horiz. %	133.37%	141.01%	154.93%	141.17%	44.57%	89.97%	100.00%	-
NP	593,218	579,438	611,500	549,464	258,217	345,545	383,256	33.70%
YoY %	2.38%	-5.24%	11.29%	112.79%	-25.27%	-9.84%	-	-
Horiz. %	154.78%	151.19%	159.55%	143.37%	67.37%	90.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	593,218	579,438	611,500	549,464	258,217	345,545	383,256	33.70%
YoY %	2.38%	-5.24%	11.29%	112.79%	-25.27%	-9.84%	-	-
Horiz. %	154.78%	151.19%	159.55%	143.37%	67.37%	90.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.31%	26.83%	27.63%	27.91%	20.64%	28.18%	28.22%	-
YoY %	-5.67%	-2.90%	-1.00%	35.22%	-26.76%	-0.14%	-	-
Horiz. %	89.69%	95.07%	97.91%	98.90%	73.14%	99.86%	100.00%	-
Total Cost	10,821,892	10,192,121	9,540,034	8,214,732	10,628,623	10,882,872	10,378,878	2.81%
YoY %	6.18%	6.84%	16.13%	-22.71%	-2.34%	4.86%	-	-
Horiz. %	104.27%	98.20%	91.92%	79.15%	102.41%	104.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,405,991	2,247,354	2,162,269	2,077,109	1,939,734	1,940,647	1,942,228	15.29%
YoY %	7.06%	3.93%	4.10%	7.08%	-0.05%	-0.08%	-	-
Horiz. %	123.88%	115.71%	111.33%	106.94%	99.87%	99.92%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	2,099	79,999	119,996	-	2,699	207,991	311,980	-96.40%
YoY %	-97.38%	-33.33%	0.00%	-	-98.70%	-33.33%	-	-
Horiz. %	0.67%	25.64%	38.46%	-	0.87%	66.67%	100.00%	-
Div Payout %	0.35%	13.81%	19.62%	-	1.05%	60.19%	81.40%	-
YoY %	-97.47%	-29.61%	0.00%	-	-98.26%	-26.06%	-	-
Horiz. %	0.43%	16.97%	24.10%	-	1.29%	73.94%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	2,405,991	2,247,354	2,162,269	2,077,109	1,939,734	1,940,647	1,942,228	15.29%
YoY %	7.06%	3.93%	4.10%	7.08%	-0.05%	-0.08%	-	-
Horiz. %	123.88%	115.71%	111.33%	106.94%	99.87%	99.92%	100.00%	-
NOSH	299,998	299,999	299,990	299,991	299,989	299,987	299,981	0.00%
YoY %	-0.00%	0.00%	-0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.01%	100.01%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	5.20%	5.38%	6.02%	6.27%	2.37%	3.08%	3.56%	-
YoY %	-3.35%	-10.63%	-3.99%	164.56%	-23.05%	-13.48%	-	-
Horiz. %	146.07%	151.12%	169.10%	176.12%	66.57%	86.52%	100.00%	-
ROE	24.66%	25.78%	28.28%	26.45%	13.31%	17.81%	19.73%	-
YoY %	-4.34%	-8.84%	6.92%	98.72%	-25.27%	-9.73%	-	-
Horiz. %	124.99%	130.66%	143.34%	134.06%	67.46%	90.27%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	3,805.05	3,590.53	3,383.96	2,921.48	3,629.07	3,742.96	3,587.60	3.98%
YoY %	5.97%	6.10%	15.83%	-19.50%	-3.04%	4.33%	-	-
Horiz. %	106.06%	100.08%	94.32%	81.43%	101.16%	104.33%	100.00%	-
EPS	197.74	193.15	203.84	183.16	86.07	115.19	127.76	33.69%
YoY %	2.38%	-5.24%	11.29%	112.80%	-25.28%	-9.84%	-	-
Horiz. %	154.77%	151.18%	159.55%	143.36%	67.37%	90.16%	100.00%	-
DPS	0.70	26.67	40.00	0.00	0.90	69.33	104.00	-96.40%
YoY %	-97.38%	-33.32%	0.00%	0.00%	-98.70%	-33.34%	-	-
Horiz. %	0.67%	25.64%	38.46%	0.00%	0.87%	66.66%	100.00%	-
NAPS	8.02	7.4912	7.2078	6.9239	6.466	6.4691	6.4745	15.29%
YoY %	7.06%	3.93%	4.10%	7.08%	-0.05%	-0.08%	-	-
Horiz. %	123.87%	115.70%	111.33%	106.94%	99.87%	99.92%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 299,991
RPS	3,805.04	3,590.52	3,383.84	2,921.40	3,628.95	3,742.81	3,587.38	3.99%
YoY %	5.97%	6.11%	15.83%	-19.50%	-3.04%	4.33%	-	-
Horiz. %	106.07%	100.09%	94.33%	81.44%	101.16%	104.33%	100.00%	-
EPS	197.74	193.15	203.83	183.15	86.07	115.18	127.75	33.70%
YoY %	2.38%	-5.24%	11.29%	112.79%	-25.27%	-9.84%	-	-
Horiz. %	154.79%	151.19%	159.55%	143.37%	67.37%	90.16%	100.00%	-
DPS	0.70	26.67	40.00	0.00	0.90	69.33	103.99	-96.40%
YoY %	-97.38%	-33.32%	0.00%	0.00%	-98.70%	-33.33%	-	-
Horiz. %	0.67%	25.65%	38.47%	0.00%	0.87%	66.67%	100.00%	-
NAPS	8.02	7.4912	7.2076	6.9237	6.4658	6.4688	6.4741	15.29%
YoY %	7.06%	3.93%	4.10%	7.08%	-0.05%	-0.08%	-	-
Horiz. %	123.88%	115.71%	111.33%	106.94%	99.87%	99.92%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	11.30	11.00	10.40	11.00	10.60	10.30	10.10	-
P/RPS	0.30	0.31	0.31	0.38	0.29	0.28	0.28	4.69%
YoY %	-3.23%	0.00%	-18.42%	31.03%	3.57%	0.00%	-	-
Horiz. %	107.14%	110.71%	110.71%	135.71%	103.57%	100.00%	100.00%	-
P/EPS	5.71	5.70	5.10	6.01	12.31	8.94	7.91	-19.48%
YoY %	0.18%	11.76%	-15.14%	-51.18%	37.70%	13.02%	-	-
Horiz. %	72.19%	72.06%	64.48%	75.98%	155.63%	113.02%	100.00%	-
EY	17.50	17.56	19.60	16.65	8.12	11.18	12.65	24.08%
YoY %	-0.34%	-10.41%	17.72%	105.05%	-27.37%	-11.62%	-	-
Horiz. %	138.34%	138.81%	154.94%	131.62%	64.19%	88.38%	100.00%	-
DY	0.06	2.42	3.85	0.00	0.08	6.73	10.30	-96.73%
YoY %	-97.52%	-37.14%	0.00%	0.00%	-98.81%	-34.66%	-	-
Horiz. %	0.58%	23.50%	37.38%	0.00%	0.78%	65.34%	100.00%	-
P/NAPS	1.41	1.47	1.44	1.59	1.64	1.59	1.56	-6.50%
YoY %	-4.08%	2.08%	-9.43%	-3.05%	3.14%	1.92%	-	-
Horiz. %	90.38%	94.23%	92.31%	101.92%	105.13%	101.92%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	14/02/08	01/11/07	13/08/07	07/05/07	28/02/07	23/11/06	17/08/06	-
Price	11.50	11.60	10.80	10.70	10.20	10.40	10.60	-
P/RPS	0.30	0.32	0.32	0.37	0.28	0.28	0.30	0.00%
YoY %	-6.25%	0.00%	-13.51%	32.14%	0.00%	-6.67%	-	-
Horiz. %	100.00%	106.67%	106.67%	123.33%	93.33%	93.33%	100.00%	-
P/EPS	5.82	6.01	5.30	5.84	11.85	9.03	8.30	-21.02%
YoY %	-3.16%	13.40%	-9.25%	-50.72%	31.23%	8.80%	-	-
Horiz. %	70.12%	72.41%	63.86%	70.36%	142.77%	108.80%	100.00%	-
EY	17.19	16.65	18.87	17.12	8.44	11.08	12.05	26.64%
YoY %	3.24%	-11.76%	10.22%	102.84%	-23.83%	-8.05%	-	-
Horiz. %	142.66%	138.17%	156.60%	142.07%	70.04%	91.95%	100.00%	-
DY	0.06	2.30	3.70	0.00	0.09	6.67	9.81	-96.62%
YoY %	-97.39%	-37.84%	0.00%	0.00%	-98.65%	-32.01%	-	-
Horiz. %	0.61%	23.45%	37.72%	0.00%	0.92%	67.99%	100.00%	-
P/NAPS	1.43	1.55	1.50	1.55	1.58	1.61	1.64	-8.70%
YoY %	-7.74%	3.33%	-3.23%	-1.90%	-1.86%	-1.83%	-	-
Horiz. %	87.20%	94.51%	91.46%	94.51%	96.34%	98.17%	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