[HENGYUAN] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
04-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -179.81%
YoY- -121.17%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 3,203,257 2,537,416 2,646,639 2,708,374 2,483,966 2,458,607 2,350,160 22.95%
PBT 188,273 159,447 -26,403 -58,342 77,078 -37,025 -18,258 -
Tax -52,732 -44,788 6,942 11,561 -18,462 29,431 -17,092 112.07%
NP 135,541 114,659 -19,461 -46,781 58,616 -7,594 -35,350 -
-
NP to SH 135,541 114,659 -19,461 -46,781 58,616 -7,594 -35,350 -
-
Tax Rate 28.01% 28.09% - - 23.95% - - -
Total Cost 3,067,716 2,422,757 2,666,100 2,755,155 2,425,350 2,466,201 2,385,510 18.27%
-
Net Worth 2,227,456 2,091,881 1,976,985 1,851,602 2,157,013 2,094,761 2,152,029 2.32%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 89,999 - 54,396 - 89,860 - -
Div Payout % - 78.49% - 0.00% - 0.00% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 2,227,456 2,091,881 1,976,985 1,851,602 2,157,013 2,094,761 2,152,029 2.32%
NOSH 300,002 299,997 299,861 271,982 300,051 299,534 300,093 -0.02%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.23% 4.52% -0.74% -1.73% 2.36% -0.31% -1.50% -
ROE 6.09% 5.48% -0.98% -2.53% 2.72% -0.36% -1.64% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1,067.74 845.81 882.62 995.79 827.85 820.81 783.14 22.97%
EPS 45.18 38.22 -6.49 -15.59 19.54 -2.53 -11.78 -
DPS 0.00 30.00 0.00 20.00 0.00 30.00 0.00 -
NAPS 7.4248 6.973 6.593 6.8078 7.1888 6.9934 7.1712 2.34%
Adjusted Per Share Value based on latest NOSH - 271,982
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1,067.75 845.81 882.21 902.79 827.99 819.54 783.39 22.95%
EPS 45.18 38.22 -6.49 -15.59 19.54 -2.53 -11.78 -
DPS 0.00 30.00 0.00 18.13 0.00 29.95 0.00 -
NAPS 7.4249 6.9729 6.59 6.172 7.19 6.9825 7.1734 2.32%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 10.80 10.76 10.70 10.60 10.74 10.52 10.68 -
P/RPS 1.01 1.27 1.21 1.06 1.30 1.28 1.36 -18.00%
P/EPS 23.90 28.15 -164.87 -61.63 54.98 -414.95 -90.66 -
EY 4.18 3.55 -0.61 -1.62 1.82 -0.24 -1.10 -
DY 0.00 2.79 0.00 1.89 0.00 2.85 0.00 -
P/NAPS 1.45 1.54 1.62 1.56 1.49 1.50 1.49 -1.79%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 10/05/11 24/02/11 11/11/10 04/08/10 11/05/10 25/02/10 12/11/09 -
Price 10.84 10.30 10.70 10.72 10.80 10.70 10.80 -
P/RPS 1.02 1.22 1.21 1.08 1.30 1.30 1.38 -18.26%
P/EPS 23.99 26.95 -164.87 -62.33 55.28 -422.05 -91.68 -
EY 4.17 3.71 -0.61 -1.60 1.81 -0.24 -1.09 -
DY 0.00 2.91 0.00 1.87 0.00 2.80 0.00 -
P/NAPS 1.46 1.48 1.62 1.57 1.50 1.53 1.51 -2.22%

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