[HENGYUAN] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
18-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 26.33%
YoY- 145.62%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 2,698,757 1,434,406 4,458,227 3,130,016 1,912,919 935,040 4,601,402 -30.00%
PBT 42,891 88,906 197,964 114,459 76,103 48,673 3,928 394.34%
Tax -5,846 -6,889 -45,031 -34,150 -12,531 -14,632 -3,928 30.44%
NP 37,045 82,017 152,933 80,309 63,572 34,041 0 -
-
NP to SH 37,045 82,017 152,933 80,309 63,572 34,041 -147 -
-
Tax Rate 13.63% 7.75% 22.75% 29.84% 16.47% 30.06% 100.00% -
Total Cost 2,661,712 1,352,389 4,305,294 3,049,707 1,849,347 900,999 4,601,402 -30.64%
-
Net Worth 869,285 946,797 861,920 798,710 782,004 778,174 744,239 10.94%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 53,997 - - - - -
Div Payout % - - 35.31% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 869,285 946,797 861,920 798,710 782,004 778,174 744,239 10.94%
NOSH 299,919 299,970 299,986 299,996 300,009 299,920 299,963 -0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.37% 5.72% 3.43% 2.57% 3.32% 3.64% 0.00% -
ROE 4.26% 8.66% 17.74% 10.05% 8.13% 4.37% -0.02% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 899.83 478.18 1,486.14 1,043.35 637.62 311.76 1,533.99 -29.99%
EPS 12.35 27.34 50.98 26.77 21.19 11.35 0.00 -
DPS 0.00 0.00 18.00 0.00 0.00 0.00 0.00 -
NAPS 2.8984 3.1563 2.8732 2.6624 2.6066 2.5946 2.4811 10.95%
Adjusted Per Share Value based on latest NOSH - 299,946
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 899.68 478.18 1,486.23 1,043.45 637.71 311.71 1,533.96 -30.00%
EPS 12.35 27.34 50.98 26.77 21.19 11.35 -0.05 -
DPS 0.00 0.00 18.00 0.00 0.00 0.00 0.00 -
NAPS 2.8979 3.1563 2.8734 2.6626 2.607 2.5942 2.4811 10.93%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 4.14 3.40 3.80 3.50 3.48 3.74 3.80 -
P/RPS 0.46 0.71 0.26 0.34 0.55 1.20 0.25 50.32%
P/EPS 33.52 12.44 7.45 13.07 16.42 32.95 -7,754.15 -
EY 2.98 8.04 13.42 7.65 6.09 3.03 -0.01 -
DY 0.00 0.00 4.74 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.08 1.32 1.31 1.34 1.44 1.53 -4.41%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 28/05/03 24/02/03 18/11/02 02/09/02 16/05/02 21/02/02 -
Price 4.38 3.88 3.26 3.44 3.76 3.86 3.80 -
P/RPS 0.49 0.81 0.22 0.33 0.59 1.24 0.25 56.80%
P/EPS 35.46 14.19 6.39 12.85 17.74 34.01 -7,754.15 -
EY 2.82 7.05 15.64 7.78 5.64 2.94 -0.01 -
DY 0.00 0.00 5.52 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.23 1.13 1.29 1.44 1.49 1.53 -0.87%

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