[HENGYUAN] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
10-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -20.45%
YoY- 811.24%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 3,703,551 11,212,679 7,889,984 4,820,077 3,203,257 10,376,396 7,838,980 -39.31%
PBT 37,862 -163,813 -49,035 151,031 188,273 151,133 -7,669 -
Tax -9,190 38,069 22,783 -43,204 -52,732 -44,747 41 -
NP 28,672 -125,744 -26,252 107,827 135,541 106,386 -7,628 -
-
NP to SH 28,672 -125,744 -26,252 107,827 135,541 106,386 -7,628 -
-
Tax Rate 24.27% - - 28.61% 28.01% 29.61% - -
Total Cost 3,674,879 11,338,423 7,916,236 4,712,250 3,067,716 10,270,010 7,846,608 -39.66%
-
Net Worth 1,837,320 1,853,876 1,953,298 2,132,238 2,227,456 2,092,018 1,979,976 -4.85%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 120,013 60,004 60,003 - 150,008 600 -
Div Payout % - 0.00% 0.00% 55.65% - 141.00% 0.00% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,837,320 1,853,876 1,953,298 2,132,238 2,227,456 2,092,018 1,979,976 -4.85%
NOSH 300,000 300,000 300,022 300,019 300,002 300,016 300,314 -0.06%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.77% -1.12% -0.33% 2.24% 4.23% 1.03% -0.10% -
ROE 1.56% -6.78% -1.34% 5.06% 6.09% 5.09% -0.39% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1,234.52 3,737.14 2,629.79 1,606.59 1,067.74 3,458.60 2,610.25 -39.26%
EPS 9.56 -41.91 -8.75 35.94 45.18 35.46 -2.54 -
DPS 0.00 40.00 20.00 20.00 0.00 50.00 0.20 -
NAPS 6.1244 6.1789 6.5105 7.107 7.4248 6.973 6.593 -4.79%
Adjusted Per Share Value based on latest NOSH - 299,935
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1,234.52 3,737.14 2,629.99 1,606.69 1,067.75 3,458.80 2,612.99 -39.31%
EPS 9.56 -41.91 -8.75 35.94 45.18 35.46 -2.54 -
DPS 0.00 40.00 20.00 20.00 0.00 50.00 0.20 -
NAPS 6.1244 6.1789 6.511 7.1075 7.4249 6.9734 6.5999 -4.85%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 10.20 9.18 9.50 10.48 10.80 10.76 10.70 -
P/RPS 0.83 0.25 0.36 0.65 1.01 0.31 0.41 59.95%
P/EPS 106.72 -21.90 -108.57 29.16 23.90 30.34 -421.26 -
EY 0.94 -4.57 -0.92 3.43 4.18 3.30 -0.24 -
DY 0.00 4.36 2.11 1.91 0.00 4.65 0.02 -
P/NAPS 1.67 1.49 1.46 1.47 1.45 1.54 1.62 2.04%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 14/05/12 17/02/12 01/11/11 10/08/11 10/05/11 24/02/11 11/11/10 -
Price 10.00 9.80 9.60 10.00 10.84 10.30 10.70 -
P/RPS 0.81 0.26 0.37 0.62 1.02 0.30 0.41 57.38%
P/EPS 104.63 -23.38 -109.71 27.82 23.99 29.05 -421.26 -
EY 0.96 -4.28 -0.91 3.59 4.17 3.44 -0.24 -
DY 0.00 4.08 2.08 2.00 0.00 4.85 0.02 -
P/NAPS 1.63 1.59 1.47 1.41 1.46 1.48 1.62 0.41%

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