[HENGYUAN] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 218.36%
YoY- 76.97%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 2,191,049 2,465,527 3,040,246 2,898,567 2,482,500 2,748,668 2,510,243 -8.67%
PBT 190,553 -35,460 93,866 207,470 59,508 141,306 207,650 -5.57%
Tax -53,187 34,517 -26,335 -61,647 -13,703 -46,792 -57,834 -5.43%
NP 137,366 -943 67,531 145,823 45,805 94,514 149,816 -5.62%
-
NP to SH 137,366 -943 67,531 145,823 45,805 94,514 149,816 -5.62%
-
Tax Rate 27.91% - 28.06% 29.71% 23.03% 33.11% 27.85% -
Total Cost 2,053,683 2,466,470 2,972,715 2,752,744 2,436,695 2,654,154 2,360,427 -8.87%
-
Net Worth 2,077,109 1,919,249 1,940,758 1,942,256 1,964,755 1,919,453 1,867,840 7.34%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 1,139 - 95,995 59,993 600 59,998 -
Div Payout % - 0.00% - 65.83% 130.98% 0.63% 40.05% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 2,077,109 1,919,249 1,940,758 1,942,256 1,964,755 1,919,453 1,867,840 7.34%
NOSH 299,991 299,971 300,004 299,985 299,967 300,041 299,991 0.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.27% -0.04% 2.22% 5.03% 1.85% 3.44% 5.97% -
ROE 6.61% -0.05% 3.48% 7.51% 2.33% 4.92% 8.02% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 730.37 821.92 1,013.40 966.24 827.59 916.10 836.77 -8.67%
EPS 45.79 -0.31 22.51 48.61 15.27 31.50 49.94 -5.62%
DPS 0.00 0.38 0.00 32.00 20.00 0.20 20.00 -
NAPS 6.9239 6.3981 6.4691 6.4745 6.5499 6.3973 6.2263 7.34%
Adjusted Per Share Value based on latest NOSH - 299,985
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 730.35 821.84 1,013.42 966.19 827.50 916.22 836.75 -8.67%
EPS 45.79 -0.31 22.51 48.61 15.27 31.50 49.94 -5.62%
DPS 0.00 0.38 0.00 32.00 20.00 0.20 20.00 -
NAPS 6.9237 6.3975 6.4692 6.4742 6.5492 6.3982 6.2261 7.34%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 11.00 10.60 10.30 10.10 10.20 9.75 11.70 -
P/RPS 1.51 1.29 1.02 1.05 1.23 1.06 1.40 5.17%
P/EPS 24.02 -3,371.90 45.76 20.78 66.80 30.95 23.43 1.67%
EY 4.16 -0.03 2.19 4.81 1.50 3.23 4.27 -1.72%
DY 0.00 0.04 0.00 3.17 1.96 0.02 1.71 -
P/NAPS 1.59 1.66 1.59 1.56 1.56 1.52 1.88 -10.57%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 07/05/07 28/02/07 23/11/06 17/08/06 18/05/06 06/03/06 28/11/05 -
Price 10.70 10.20 10.40 10.60 10.60 9.80 10.10 -
P/RPS 1.47 1.24 1.03 1.10 1.28 1.07 1.21 13.86%
P/EPS 23.37 -3,244.66 46.20 21.81 69.42 31.11 20.22 10.14%
EY 4.28 -0.03 2.16 4.59 1.44 3.21 4.94 -9.12%
DY 0.00 0.04 0.00 3.02 1.89 0.02 1.98 -
P/NAPS 1.55 1.59 1.61 1.64 1.62 1.53 1.62 -2.90%

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