[HENGYUAN] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Cumulative Result
Revenue	1,830,221	13,086,128	10,592,570	7,362,122	3,426,700	11,415,110	8,078,670	-62.80%
YoY %	-86.01%	23.54%	43.88%	114.85%	-69.98%	41.30%	-	-
Horiz. %	22.65%	161.98%	131.12%	91.13%	42.42%	141.30%	100.00%	-
PBT	143,787	-440,361	263,073	648,106	163,509	794,212	593,961	-61.12%
YoY %	132.65%	-267.39%	-59.41%	296.37%	-79.41%	33.71%	-	-
Horiz. %	24.21%	-74.14%	44.29%	109.12%	27.53%	133.71%	100.00%	-
Tax	-38,309	110,344	-69,977	-168,467	-40,960	-200,994	-159,382	-61.30%
YoY %	-134.72%	257.69%	58.46%	-311.30%	79.62%	-26.11%	-	-
Horiz. %	24.04%	-69.23%	43.91%	105.70%	25.70%	126.11%	100.00%	-
NP	105,478	-330,017	193,096	479,639	122,549	593,218	434,579	-61.05%
YoY %	131.96%	-270.91%	-59.74%	291.39%	-79.34%	36.50%	-	-
Horiz. %	24.27%	-75.94%	44.43%	110.37%	28.20%	136.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	105,478	-330,017	193,096	479,639	122,549	593,218	434,579	-61.05%
YoY %	131.96%	-270.91%	-59.74%	291.39%	-79.34%	36.50%	-	-
Horiz. %	24.27%	-75.94%	44.43%	110.37%	28.20%	136.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.64%	-	26.60%	25.99%	25.05%	25.31%	26.83%	-
YoY %	0.00%	-	2.35%	3.75%	-1.03%	-5.67%	-	-
Horiz. %	99.29%	-	99.14%	96.87%	93.37%	94.33%	100.00%	-
Total Cost	1,724,743	13,416,145	10,399,474	6,882,483	3,304,151	10,821,892	7,644,091	-62.90%
YoY %	-87.14%	29.01%	51.10%	108.30%	-69.47%	41.57%	-	-
Horiz. %	22.56%	175.51%	136.05%	90.04%	43.22%	141.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,800,159	1,920,494	2,443,869	2,774,622	2,528,529	2,405,991	2,247,354	-13.73%
YoY %	-6.27%	-21.42%	-11.92%	9.73%	5.09%	7.06%	-	-
Horiz. %	80.10%	85.46%	108.74%	123.46%	112.51%	107.06%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	-	149,994	600	59,999	-	2,099	59,999	-
YoY %	-	24,899.00%	-99.00%	0.00%	-	-96.50%	-	-
Horiz. %	-	249.99%	1.00%	100.00%	-	3.50%	100.00%	-
Div Payout %	-	0.00%	0.31%	12.51%	-	0.35%	13.81%	-
YoY %	-	0.00%	-97.52%	0.00%	-	-97.47%	-	-
Horiz. %	-	0.00%	2.24%	90.59%	-	2.53%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	1,800,159	1,920,494	2,443,869	2,774,622	2,528,529	2,405,991	2,247,354	-13.73%
YoY %	-6.27%	-21.42%	-11.92%	9.73%	5.09%	7.06%	-	-
Horiz. %	80.10%	85.46%	108.74%	123.46%	112.51%	107.06%	100.00%	-
NOSH	300,026	299,988	300,023	299,998	299,997	299,998	299,999	0.00%
YoY %	0.01%	-0.01%	0.01%	0.00%	-0.00%	-0.00%	-	-
Horiz. %	100.01%	100.00%	100.01%	100.00%	100.00%	100.00%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	5.76%	-2.52%	1.82%	6.51%	3.58%	5.20%	5.38%	-
YoY %	328.57%	-238.46%	-72.04%	81.84%	-31.15%	-3.35%	-	-
Horiz. %	107.06%	-46.84%	33.83%	121.00%	66.54%	96.65%	100.00%	-
ROE	5.86%	-17.18%	7.90%	17.29%	4.85%	24.66%	19.34%	-
YoY %	134.11%	-317.47%	-54.31%	256.49%	-80.33%	27.51%	-	-
Horiz. %	30.30%	-88.83%	40.85%	89.40%	25.08%	127.51%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	610.02	4,362.21	3,530.58	2,454.06	1,142.24	3,805.05	2,692.90	-62.80%
YoY %	-86.02%	23.56%	43.87%	114.85%	-69.98%	41.30%	-	-
Horiz. %	22.65%	161.99%	131.11%	91.13%	42.42%	141.30%	100.00%	-
EPS	35.16	-110.01	64.37	159.88	40.85	197.74	144.86	-61.05%
YoY %	131.96%	-270.90%	-59.74%	291.38%	-79.34%	36.50%	-	-
Horiz. %	24.27%	-75.94%	44.44%	110.37%	28.20%	136.50%	100.00%	-
DPS	0.00	50.00	0.20	20.00	0.00	0.70	20.00	-
YoY %	0.00%	24,900.00%	-99.00%	0.00%	0.00%	-96.50%	-	-
Horiz. %	0.00%	250.00%	1.00%	100.00%	0.00%	3.50%	100.00%	-
NAPS	6.00	6.4019	8.1456	9.2488	8.4285	8.02	7.4912	-13.74%
YoY %	-6.28%	-21.41%	-11.93%	9.73%	5.09%	7.06%	-	-
Horiz. %	80.09%	85.46%	108.74%	123.46%	112.51%	107.06%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 299,998
RPS	610.07	4,362.04	3,530.86	2,454.04	1,142.23	3,805.04	2,692.89	-62.80%
YoY %	-86.01%	23.54%	43.88%	114.85%	-69.98%	41.30%	-	-
Horiz. %	22.65%	161.98%	131.12%	91.13%	42.42%	141.30%	100.00%	-
EPS	35.16	-110.01	64.37	159.88	40.85	197.74	144.86	-61.05%
YoY %	131.96%	-270.90%	-59.74%	291.38%	-79.34%	36.50%	-	-
Horiz. %	24.27%	-75.94%	44.44%	110.37%	28.20%	136.50%	100.00%	-
DPS	0.00	50.00	0.20	20.00	0.00	0.70	20.00	-
YoY %	0.00%	24,900.00%	-99.00%	0.00%	0.00%	-96.50%	-	-
Horiz. %	0.00%	250.00%	1.00%	100.00%	0.00%	3.50%	100.00%	-
NAPS	6.0005	6.4016	8.1462	9.2487	8.4284	8.02	7.4912	-13.73%
YoY %	-6.27%	-21.42%	-11.92%	9.73%	5.09%	7.06%	-	-
Horiz. %	80.10%	85.45%	108.74%	123.46%	112.51%	107.06%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	9.60	8.10	10.50	10.90	10.90	11.30	11.00	-
P/RPS	1.57	0.19	0.30	0.44	0.95	0.30	0.41	144.56%
YoY %	726.32%	-36.67%	-31.82%	-53.68%	216.67%	-26.83%	-	-
Horiz. %	382.93%	46.34%	73.17%	107.32%	231.71%	73.17%	100.00%	-
P/EPS	27.31	-7.36	16.31	6.82	26.68	5.71	7.59	134.62%
YoY %	471.06%	-145.13%	139.15%	-74.44%	367.25%	-24.77%	-	-
Horiz. %	359.82%	-96.97%	214.89%	89.86%	351.52%	75.23%	100.00%	-
EY	3.66	-13.58	6.13	14.67	3.75	17.50	13.17	-57.38%
YoY %	126.95%	-321.53%	-58.21%	291.20%	-78.57%	32.88%	-	-
Horiz. %	27.79%	-103.11%	46.55%	111.39%	28.47%	132.88%	100.00%	-
DY	0.00	6.17	0.02	1.83	0.00	0.06	1.82	-
YoY %	0.00%	30,750.00%	-98.91%	0.00%	0.00%	-96.70%	-	-
Horiz. %	0.00%	339.01%	1.10%	100.55%	0.00%	3.30%	100.00%	-
P/NAPS	1.60	1.27	1.29	1.18	1.29	1.41	1.47	5.80%
YoY %	25.98%	-1.55%	9.32%	-8.53%	-8.51%	-4.08%	-	-
Horiz. %	108.84%	86.39%	87.76%	80.27%	87.76%	95.92%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	06/05/09	17/02/09	12/11/08	14/08/08	14/05/08	14/02/08	01/11/07	-
Price	10.10	8.70	10.00	10.80	11.30	11.50	11.60	-
P/RPS	1.66	0.20	0.28	0.44	0.99	0.30	0.43	145.88%
YoY %	730.00%	-28.57%	-36.36%	-55.56%	230.00%	-30.23%	-	-
Horiz. %	386.05%	46.51%	65.12%	102.33%	230.23%	69.77%	100.00%	-
P/EPS	28.73	-7.91	15.54	6.76	27.66	5.82	8.01	134.13%
YoY %	463.21%	-150.90%	129.88%	-75.56%	375.26%	-27.34%	-	-
Horiz. %	358.68%	-98.75%	194.01%	84.39%	345.32%	72.66%	100.00%	-
EY	3.48	-12.64	6.44	14.80	3.62	17.19	12.49	-57.30%
YoY %	127.53%	-296.27%	-56.49%	308.84%	-78.94%	37.63%	-	-
Horiz. %	27.86%	-101.20%	51.56%	118.49%	28.98%	137.63%	100.00%	-
DY	0.00	5.75	0.02	1.85	0.00	0.06	1.72	-
YoY %	0.00%	28,650.00%	-98.92%	0.00%	0.00%	-96.51%	-	-
Horiz. %	0.00%	334.30%	1.16%	107.56%	0.00%	3.49%	100.00%	-
P/NAPS	1.68	1.36	1.23	1.17	1.34	1.43	1.55	5.51%
YoY %	23.53%	10.57%	5.13%	-12.69%	-6.29%	-7.74%	-	-
Horiz. %	108.39%	87.74%	79.35%	75.48%	86.45%	92.26%	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