[HENGYUAN] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
02-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 4.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 3,625,919 2,459,228 1,217,960 5,183,516 3,687,910 2,287,288 0 -
PBT 48,479 64,763 44,081 157,490 150,071 63,948 0 -
Tax -15,783 -19,555 -12,948 -45,777 -42,745 -19,279 0 -
NP 32,696 45,208 31,133 111,713 107,326 44,669 0 -
-
NP to SH 32,696 45,208 31,133 111,713 107,326 44,669 0 -
-
Tax Rate 32.56% 30.19% 29.37% 29.07% 28.48% 30.15% - -
Total Cost 3,593,223 2,414,020 1,186,827 5,071,803 3,580,584 2,242,619 0 -
-
Net Worth 783,564 794,964 783,578 783,466 599,325 752,477 1,876,635 -44.10%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 783,564 794,964 783,578 783,466 599,325 752,477 1,876,635 -44.10%
NOSH 299,963 299,986 300,221 300,040 299,662 299,791 302,195 -0.49%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 0.90% 1.84% 2.56% 2.16% 2.91% 1.95% 0.00% -
ROE 4.17% 5.69% 3.97% 14.26% 17.91% 5.94% 0.00% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1,208.79 819.78 405.69 1,727.60 1,230.69 762.96 0.00 -
EPS 10.90 15.07 10.37 37.24 35.78 14.90 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6122 2.65 2.61 2.6112 2.00 2.51 6.21 -43.82%
Adjusted Per Share Value based on latest NOSH - 300,479
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1,208.76 819.83 406.03 1,728.02 1,229.43 762.51 0.00 -
EPS 10.90 15.07 10.38 37.24 35.78 14.89 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6121 2.6502 2.6122 2.6118 1.998 2.5085 6.2561 -44.10%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 3.30 3.68 3.58 3.82 3.88 4.40 4.20 -
P/RPS 0.27 0.45 0.88 0.22 0.32 0.58 0.00 -
P/EPS 30.28 24.42 34.52 10.26 10.83 29.53 0.00 -
EY 3.30 4.10 2.90 9.75 9.23 3.39 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.39 1.37 1.46 1.94 1.75 0.68 50.80%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 12/11/01 03/09/01 17/05/01 02/05/01 24/11/00 24/08/00 12/07/00 -
Price 3.50 3.72 3.82 3.88 3.78 4.34 4.44 -
P/RPS 0.29 0.45 0.94 0.22 0.31 0.57 0.00 -
P/EPS 32.11 24.68 36.84 10.42 10.55 29.13 0.00 -
EY 3.11 4.05 2.71 9.60 9.48 3.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.40 1.46 1.49 1.89 1.73 0.71 52.66%

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