[HENGYUAN] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Cumulative Result
Revenue	2,483,966	8,945,794	6,487,187	4,137,027	1,830,221	13,086,128	10,592,570	-62.00%
YoY %	-72.23%	37.90%	56.81%	126.04%	-86.01%	23.54%	-	-
Horiz. %	23.45%	84.45%	61.24%	39.06%	17.28%	123.54%	100.00%	-
PBT	77,078	388,305	425,330	435,760	143,787	-440,361	263,073	-55.91%
YoY %	-80.15%	-8.71%	-2.39%	203.06%	132.65%	-267.39%	-	-
Horiz. %	29.30%	147.60%	161.68%	165.64%	54.66%	-167.39%	100.00%	-
Tax	-18,462	-98,376	-127,045	-109,953	-38,309	110,344	-69,977	-58.89%
YoY %	81.23%	22.57%	-15.54%	-187.02%	-134.72%	257.69%	-	-
Horiz. %	26.38%	140.58%	181.55%	157.13%	54.75%	-157.69%	100.00%	-
NP	58,616	289,929	298,285	325,807	105,478	-330,017	193,096	-54.86%
YoY %	-79.78%	-2.80%	-8.45%	208.89%	131.96%	-270.91%	-	-
Horiz. %	30.36%	150.15%	154.47%	168.73%	54.62%	-170.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	58,616	289,929	298,285	333,637	105,478	-330,017	193,096	-54.86%
YoY %	-79.78%	-2.80%	-10.60%	216.31%	131.96%	-270.91%	-	-
Horiz. %	30.36%	150.15%	154.47%	172.78%	54.62%	-170.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.95%	25.33%	29.87%	25.23%	26.64%	-	26.60%	-
YoY %	-5.45%	-15.20%	18.39%	-5.29%	0.00%	-	-	-
Horiz. %	90.04%	95.23%	112.29%	94.85%	100.15%	-	100.00%	-
Total Cost	2,425,350	8,655,865	6,188,902	3,811,220	1,724,743	13,416,145	10,399,474	-62.14%
YoY %	-71.98%	39.86%	62.39%	120.97%	-87.14%	29.01%	-	-
Horiz. %	23.32%	83.23%	59.51%	36.65%	16.58%	129.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,157,013	2,098,085	2,151,331	2,186,775	1,800,159	1,920,494	2,443,869	-7.99%
YoY %	2.81%	-2.48%	-1.62%	21.48%	-6.27%	-21.42%	-	-
Horiz. %	88.26%	85.85%	88.03%	89.48%	73.66%	78.58%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	-	150,004	599	60,001	-	149,994	600	-
YoY %	-	24,942.40%	-99.00%	0.00%	-	24,899.00%	-	-
Horiz. %	-	25,000.67%	99.83%	10,000.17%	-	24,999.00%	100.00%	-
Div Payout %	-	51.74%	0.20%	17.98%	-	0.00%	0.31%	-
YoY %	-	25,770.00%	-98.89%	0.00%	-	0.00%	-	-
Horiz. %	-	16,690.32%	64.52%	5,800.00%	-	0.00%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	2,157,013	2,098,085	2,151,331	2,186,775	1,800,159	1,920,494	2,443,869	-7.99%
YoY %	2.81%	-2.48%	-1.62%	21.48%	-6.27%	-21.42%	-	-
Horiz. %	88.26%	85.85%	88.03%	89.48%	73.66%	78.58%	100.00%	-
NOSH	300,051	300,009	299,995	300,006	300,026	299,988	300,023	0.00%
YoY %	0.01%	0.00%	-0.00%	-0.01%	0.01%	-0.01%	-	-
Horiz. %	100.01%	100.00%	99.99%	99.99%	100.00%	99.99%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	2.36%	3.24%	4.60%	7.88%	5.76%	-2.52%	1.82%	-
YoY %	-27.16%	-29.57%	-41.62%	36.81%	328.57%	-238.46%	-	-
Horiz. %	129.67%	178.02%	252.75%	432.97%	316.48%	-138.46%	100.00%	-
ROE	2.72%	13.82%	13.87%	15.26%	5.86%	-17.18%	7.90%	-
YoY %	-80.32%	-0.36%	-9.11%	160.41%	134.11%	-317.47%	-	-
Horiz. %	34.43%	174.94%	175.57%	193.16%	74.18%	-217.47%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	827.85	2,981.84	2,162.42	1,378.98	610.02	4,362.21	3,530.58	-62.00%
YoY %	-72.24%	37.89%	56.81%	126.05%	-86.02%	23.56%	-	-
Horiz. %	23.45%	84.46%	61.25%	39.06%	17.28%	123.56%	100.00%	-
EPS	19.54	96.64	99.43	108.60	35.16	-110.01	64.37	-54.86%
YoY %	-79.78%	-2.81%	-8.44%	208.87%	131.96%	-270.90%	-	-
Horiz. %	30.36%	150.13%	154.47%	168.71%	54.62%	-170.90%	100.00%	-
DPS	0.00	50.00	0.20	20.00	0.00	50.00	0.20	-
YoY %	0.00%	24,900.00%	-99.00%	0.00%	0.00%	24,900.00%	-	-
Horiz. %	0.00%	25,000.00%	100.00%	10,000.00%	0.00%	25,000.00%	100.00%	-
NAPS	7.1888	6.9934	7.1712	7.2891	6.00	6.4019	8.1456	-7.99%
YoY %	2.79%	-2.48%	-1.62%	21.48%	-6.28%	-21.41%	-	-
Horiz. %	88.25%	85.85%	88.04%	89.49%	73.66%	78.59%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 299,995
RPS	827.99	2,981.93	2,162.40	1,379.01	610.07	4,362.04	3,530.86	-62.00%
YoY %	-72.23%	37.90%	56.81%	126.04%	-86.01%	23.54%	-	-
Horiz. %	23.45%	84.45%	61.24%	39.06%	17.28%	123.54%	100.00%	-
EPS	19.54	96.64	99.43	111.21	35.16	-110.01	64.37	-54.86%
YoY %	-79.78%	-2.81%	-10.59%	216.30%	131.96%	-270.90%	-	-
Horiz. %	30.36%	150.13%	154.47%	172.77%	54.62%	-170.90%	100.00%	-
DPS	0.00	50.00	0.20	20.00	0.00	50.00	0.20	-
YoY %	0.00%	24,900.00%	-99.00%	0.00%	0.00%	24,900.00%	-	-
Horiz. %	0.00%	25,000.00%	100.00%	10,000.00%	0.00%	25,000.00%	100.00%	-
NAPS	7.19	6.9936	7.1711	7.2893	6.0005	6.4016	8.1462	-7.99%
YoY %	2.81%	-2.48%	-1.62%	21.48%	-6.27%	-21.42%	-	-
Horiz. %	88.26%	85.85%	88.03%	89.48%	73.66%	78.58%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	10.74	10.52	10.68	10.50	9.60	8.10	10.50	-
P/RPS	1.30	0.35	0.49	0.76	1.57	0.19	0.30	166.03%
YoY %	271.43%	-28.57%	-35.53%	-51.59%	726.32%	-36.67%	-	-
Horiz. %	433.33%	116.67%	163.33%	253.33%	523.33%	63.33%	100.00%	-
P/EPS	54.98	10.89	10.74	9.44	27.31	-7.36	16.31	124.98%
YoY %	404.87%	1.40%	13.77%	-65.43%	471.06%	-145.13%	-	-
Horiz. %	337.09%	66.77%	65.85%	57.88%	167.44%	-45.13%	100.00%	-
EY	1.82	9.19	9.31	10.59	3.66	-13.58	6.13	-55.52%
YoY %	-80.20%	-1.29%	-12.09%	189.34%	126.95%	-321.53%	-	-
Horiz. %	29.69%	149.92%	151.88%	172.76%	59.71%	-221.53%	100.00%	-
DY	0.00	4.75	0.02	1.90	0.00	6.17	0.02	-
YoY %	0.00%	23,650.00%	-98.95%	0.00%	0.00%	30,750.00%	-	-
Horiz. %	0.00%	23,750.00%	100.00%	9,500.00%	0.00%	30,850.00%	100.00%	-
P/NAPS	1.49	1.50	1.49	1.44	1.60	1.27	1.29	10.09%
YoY %	-0.67%	0.67%	3.47%	-10.00%	25.98%	-1.55%	-	-
Horiz. %	115.50%	116.28%	115.50%	111.63%	124.03%	98.45%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	11/05/10	25/02/10	12/11/09	27/08/09	06/05/09	17/02/09	12/11/08	-
Price	10.80	10.70	10.80	10.50	10.10	8.70	10.00	-
P/RPS	1.30	0.36	0.50	0.76	1.66	0.20	0.28	178.56%
YoY %	261.11%	-28.00%	-34.21%	-54.22%	730.00%	-28.57%	-	-
Horiz. %	464.29%	128.57%	178.57%	271.43%	592.86%	71.43%	100.00%	-
P/EPS	55.28	11.07	10.86	9.44	28.73	-7.91	15.54	133.21%
YoY %	399.37%	1.93%	15.04%	-67.14%	463.21%	-150.90%	-	-
Horiz. %	355.73%	71.24%	69.88%	60.75%	184.88%	-50.90%	100.00%	-
EY	1.81	9.03	9.21	10.59	3.48	-12.64	6.44	-57.12%
YoY %	-79.96%	-1.95%	-13.03%	204.31%	127.53%	-296.27%	-	-
Horiz. %	28.11%	140.22%	143.01%	164.44%	54.04%	-196.27%	100.00%	-
DY	0.00	4.67	0.02	1.90	0.00	5.75	0.02	-
YoY %	0.00%	23,250.00%	-98.95%	0.00%	0.00%	28,650.00%	-	-
Horiz. %	0.00%	23,350.00%	100.00%	9,500.00%	0.00%	28,750.00%	100.00%	-
P/NAPS	1.50	1.53	1.51	1.44	1.68	1.36	1.23	14.15%
YoY %	-1.96%	1.32%	4.86%	-14.29%	23.53%	10.57%	-	-
Horiz. %	121.95%	124.39%	122.76%	117.07%	136.59%	110.57%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos