[HENGYUAN] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 333.92%
YoY- 321.13%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,350,465 1,264,350 1,434,406 1,328,210 1,217,098 977,879 935,040 27.74%
PBT 96,911 -46,016 88,906 83,506 38,356 27,430 48,673 58.20%
Tax -10,622 1,043 -6,889 -10,881 -21,619 2,101 -14,632 -19.21%
NP 86,289 -44,973 82,017 72,625 16,737 29,531 34,041 85.80%
-
NP to SH 86,289 -44,973 82,017 72,625 16,737 29,531 34,041 85.80%
-
Tax Rate 10.96% - 7.75% 13.03% 56.36% -7.66% 30.06% -
Total Cost 1,264,176 1,309,323 1,352,389 1,255,585 1,200,361 948,348 900,999 25.30%
-
Net Worth 955,899 869,578 946,797 864,810 798,576 782,271 778,174 14.68%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 44,996 - 9,003 - -
Div Payout % - - - 61.96% - 30.49% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 955,899 869,578 946,797 864,810 798,576 782,271 778,174 14.68%
NOSH 300,031 300,020 299,970 299,979 299,946 300,111 299,920 0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.39% -3.56% 5.72% 5.47% 1.38% 3.02% 3.64% -
ROE 9.03% -5.17% 8.66% 8.40% 2.10% 3.78% 4.37% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 450.11 421.42 478.18 442.77 405.77 325.84 311.76 27.71%
EPS 28.76 -14.99 27.34 24.21 5.58 9.84 11.35 85.75%
DPS 0.00 0.00 0.00 15.00 0.00 3.00 0.00 -
NAPS 3.186 2.8984 3.1563 2.8829 2.6624 2.6066 2.5946 14.65%
Adjusted Per Share Value based on latest NOSH - 299,979
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 450.20 421.49 478.18 442.78 405.74 325.99 311.71 27.74%
EPS 28.77 -14.99 27.34 24.21 5.58 9.84 11.35 85.80%
DPS 0.00 0.00 0.00 15.00 0.00 3.00 0.00 -
NAPS 3.1867 2.8989 3.1563 2.883 2.6622 2.6078 2.5942 14.68%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.04 4.14 3.40 3.80 3.50 3.48 3.74 -
P/RPS 0.90 0.98 0.71 0.86 0.86 1.07 1.20 -17.43%
P/EPS 14.05 -27.62 12.44 15.70 62.72 35.37 32.95 -43.31%
EY 7.12 -3.62 8.04 6.37 1.59 2.83 3.03 76.65%
DY 0.00 0.00 0.00 3.95 0.00 0.86 0.00 -
P/NAPS 1.27 1.43 1.08 1.32 1.31 1.34 1.44 -8.02%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 26/08/03 28/05/03 24/02/03 18/11/02 02/09/02 16/05/02 -
Price 4.20 4.38 3.88 3.26 3.44 3.76 3.86 -
P/RPS 0.93 1.04 0.81 0.74 0.85 1.15 1.24 -17.43%
P/EPS 14.60 -29.22 14.19 13.47 61.65 38.21 34.01 -43.06%
EY 6.85 -3.42 7.05 7.43 1.62 2.62 2.94 75.65%
DY 0.00 0.00 0.00 4.60 0.00 0.80 0.00 -
P/NAPS 1.32 1.51 1.23 1.13 1.29 1.44 1.49 -7.75%

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