[HENGYUAN] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 6.29%
YoY- 61.61%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 10,939,440 7,003,136 3,610,060 15,086,427 11,188,897 7,264,506 3,703,551 105.73%
PBT -156,065 -207,894 -63,859 -121,585 -126,698 -270,287 37,862 -
Tax 37,440 46,389 15,805 26,925 25,686 63,514 -9,190 -
NP -118,625 -161,505 -48,054 -94,660 -101,012 -206,773 28,672 -
-
NP to SH -60,499 -82,368 -24,508 -48,277 -51,516 -206,773 28,672 -
-
Tax Rate - - - - - - 24.27% -
Total Cost 11,058,065 7,164,641 3,658,114 15,181,087 11,289,909 7,471,279 3,674,879 108.28%
-
Net Worth 1,552,319 1,509,449 1,622,940 1,704,749 1,696,409 1,601,880 1,837,320 -10.61%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 60,000 15,000 15,000 - -
Div Payout % - - - 0.00% 0.00% 0.00% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,552,319 1,509,449 1,622,940 1,704,749 1,696,409 1,601,880 1,837,320 -10.61%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -1.08% -2.31% -1.33% -0.63% -0.90% -2.85% 0.77% -
ROE -3.90% -5.46% -1.51% -2.83% -3.04% -12.91% 1.56% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3,646.48 2,334.38 1,203.35 5,028.81 3,729.63 2,421.50 1,234.52 105.73%
EPS -39.54 -53.84 -16.02 -31.55 -33.67 -68.92 9.56 -
DPS 0.00 0.00 0.00 20.00 5.00 5.00 0.00 -
NAPS 5.1744 5.0315 5.4098 5.6825 5.6547 5.3396 6.1244 -10.61%
Adjusted Per Share Value based on latest NOSH - 300,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3,646.86 2,334.62 1,203.48 5,029.33 3,730.02 2,421.75 1,234.64 105.73%
EPS -20.17 -27.46 -8.17 -16.09 -17.17 -68.93 9.56 -
DPS 0.00 0.00 0.00 20.00 5.00 5.00 0.00 -
NAPS 5.1749 5.032 5.4104 5.6831 5.6553 5.3402 6.125 -10.61%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 7.80 8.40 8.65 8.40 9.00 9.20 10.20 -
P/RPS 0.21 0.36 0.72 0.17 0.24 0.38 0.83 -59.96%
P/EPS -38.68 -30.59 -105.88 -52.20 -52.41 -13.35 106.72 -
EY -2.59 -3.27 -0.94 -1.92 -1.91 -7.49 0.94 -
DY 0.00 0.00 0.00 2.38 0.56 0.54 0.00 -
P/NAPS 1.51 1.67 1.60 1.48 1.59 1.72 1.67 -6.48%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 13/08/13 15/05/13 27/02/13 07/11/12 13/08/12 14/05/12 -
Price 7.00 8.24 8.55 8.30 8.61 9.30 10.00 -
P/RPS 0.19 0.35 0.71 0.17 0.23 0.38 0.81 -61.93%
P/EPS -34.71 -30.01 -104.66 -51.58 -50.14 -13.49 104.63 -
EY -2.88 -3.33 -0.96 -1.94 -1.99 -7.41 0.96 -
DY 0.00 0.00 0.00 2.41 0.58 0.54 0.00 -
P/NAPS 1.35 1.64 1.58 1.46 1.52 1.74 1.63 -11.79%

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