[HENGYUAN] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
01-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 42.14%
YoY- 67.69%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 7,362,122 3,426,700 11,415,110 8,078,670 5,075,767 2,191,049 10,886,840 -22.97%
PBT 648,106 163,509 794,212 593,961 422,490 190,553 325,385 58.37%
Tax -168,467 -40,960 -200,994 -159,382 -116,740 -53,187 -67,168 84.70%
NP 479,639 122,549 593,218 434,579 305,750 137,366 258,217 51.16%
-
NP to SH 479,639 122,549 593,218 434,579 305,750 137,366 258,217 51.16%
-
Tax Rate 25.99% 25.05% 25.31% 26.83% 27.63% 27.91% 20.64% -
Total Cost 6,882,483 3,304,151 10,821,892 7,644,091 4,770,017 2,053,683 10,628,623 -25.17%
-
Net Worth 2,774,622 2,528,529 2,405,991 2,247,354 2,162,269 2,077,109 1,939,734 26.98%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 59,999 - 2,099 59,999 59,998 - 2,699 692.10%
Div Payout % 12.51% - 0.35% 13.81% 19.62% - 1.05% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 2,774,622 2,528,529 2,405,991 2,247,354 2,162,269 2,077,109 1,939,734 26.98%
NOSH 299,998 299,997 299,998 299,999 299,990 299,991 299,989 0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.51% 3.58% 5.20% 5.38% 6.02% 6.27% 2.37% -
ROE 17.29% 4.85% 24.66% 19.34% 14.14% 6.61% 13.31% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2,454.06 1,142.24 3,805.05 2,692.90 1,691.98 730.37 3,629.07 -22.97%
EPS 159.88 40.85 197.74 144.86 101.92 45.79 86.07 51.16%
DPS 20.00 0.00 0.70 20.00 20.00 0.00 0.90 691.91%
NAPS 9.2488 8.4285 8.02 7.4912 7.2078 6.9239 6.466 26.97%
Adjusted Per Share Value based on latest NOSH - 300,020
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2,454.04 1,142.23 3,805.04 2,692.89 1,691.92 730.35 3,628.95 -22.97%
EPS 159.88 40.85 197.74 144.86 101.92 45.79 86.07 51.16%
DPS 20.00 0.00 0.70 20.00 20.00 0.00 0.90 691.91%
NAPS 9.2487 8.4284 8.02 7.4912 7.2076 6.9237 6.4658 26.97%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 10.90 10.90 11.30 11.00 10.40 11.00 10.60 -
P/RPS 0.44 0.95 0.30 0.41 0.61 1.51 0.29 32.07%
P/EPS 6.82 26.68 5.71 7.59 10.20 24.02 12.31 -32.56%
EY 14.67 3.75 17.50 13.17 9.80 4.16 8.12 48.39%
DY 1.83 0.00 0.06 1.82 1.92 0.00 0.08 707.36%
P/NAPS 1.18 1.29 1.41 1.47 1.44 1.59 1.64 -19.72%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 14/05/08 14/02/08 01/11/07 13/08/07 07/05/07 28/02/07 -
Price 10.80 11.30 11.50 11.60 10.80 10.70 10.20 -
P/RPS 0.44 0.99 0.30 0.43 0.64 1.47 0.28 35.20%
P/EPS 6.76 27.66 5.82 8.01 10.60 23.37 11.85 -31.23%
EY 14.80 3.62 17.19 12.49 9.44 4.28 8.44 45.46%
DY 1.85 0.00 0.06 1.72 1.85 0.00 0.09 651.77%
P/NAPS 1.17 1.34 1.43 1.55 1.50 1.55 1.58 -18.16%

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