[HENGYUAN] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -54.83%
YoY- -41.73%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,527,466 5,496,898 4,049,222 2,698,757 1,434,406 4,458,227 3,130,016 -37.98%
PBT 137,154 249,624 139,797 42,891 88,906 197,964 114,459 12.80%
Tax -14,692 -67,340 -16,468 -5,846 -6,889 -45,031 -34,150 -42.98%
NP 122,462 182,284 123,329 37,045 82,017 152,933 80,309 32.44%
-
NP to SH 122,462 182,284 123,329 37,045 82,017 152,933 80,309 32.44%
-
Tax Rate 10.71% 26.98% 11.78% 13.63% 7.75% 22.75% 29.84% -
Total Cost 1,405,004 5,314,614 3,925,893 2,661,712 1,352,389 4,305,294 3,049,707 -40.32%
-
Net Worth 1,123,488 1,001,062 955,792 869,285 946,797 861,920 798,710 25.51%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 75,001 - - - 53,997 - -
Div Payout % - 41.15% - - - 35.31% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,123,488 1,001,062 955,792 869,285 946,797 861,920 798,710 25.51%
NOSH 300,004 300,006 299,997 299,919 299,970 299,986 299,996 0.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.02% 3.32% 3.05% 1.37% 5.72% 3.43% 2.57% -
ROE 10.90% 18.21% 12.90% 4.26% 8.66% 17.74% 10.05% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 509.15 1,832.26 1,349.75 899.83 478.18 1,486.14 1,043.35 -37.98%
EPS 40.82 60.76 41.11 12.35 27.34 50.98 26.77 32.44%
DPS 0.00 25.00 0.00 0.00 0.00 18.00 0.00 -
NAPS 3.7449 3.3368 3.186 2.8984 3.1563 2.8732 2.6624 25.51%
Adjusted Per Share Value based on latest NOSH - 300,020
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 509.21 1,832.49 1,349.88 899.68 478.18 1,486.23 1,043.45 -37.98%
EPS 40.82 60.77 41.11 12.35 27.34 50.98 26.77 32.44%
DPS 0.00 25.00 0.00 0.00 0.00 18.00 0.00 -
NAPS 3.7453 3.3372 3.1863 2.8979 3.1563 2.8734 2.6626 25.51%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 6.15 4.46 4.04 4.14 3.40 3.80 3.50 -
P/RPS 1.21 0.24 0.30 0.46 0.71 0.26 0.34 132.91%
P/EPS 15.07 7.34 9.83 33.52 12.44 7.45 13.07 9.94%
EY 6.64 13.62 10.18 2.98 8.04 13.42 7.65 -8.99%
DY 0.00 5.61 0.00 0.00 0.00 4.74 0.00 -
P/NAPS 1.64 1.34 1.27 1.43 1.08 1.32 1.31 16.14%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 11/05/04 17/02/04 18/11/03 26/08/03 28/05/03 24/02/03 18/11/02 -
Price 6.15 4.50 4.20 4.38 3.88 3.26 3.44 -
P/RPS 1.21 0.25 0.31 0.49 0.81 0.22 0.33 137.59%
P/EPS 15.07 7.41 10.22 35.46 14.19 6.39 12.85 11.19%
EY 6.64 13.50 9.79 2.82 7.05 15.64 7.78 -10.01%
DY 0.00 5.56 0.00 0.00 0.00 5.52 0.00 -
P/NAPS 1.64 1.35 1.32 1.51 1.23 1.13 1.29 17.33%

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