[HENGYUAN] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -101.4%
YoY- -101.0%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 3,002,902 2,884,718 2,191,049 2,465,527 3,040,246 2,898,567 2,482,500 13.51%
PBT 171,471 231,938 190,553 -35,460 93,866 207,470 59,508 102.36%
Tax -42,642 -63,554 -53,187 34,517 -26,335 -61,647 -13,703 113.00%
NP 128,829 168,384 137,366 -943 67,531 145,823 45,805 99.12%
-
NP to SH 128,829 168,384 137,366 -943 67,531 145,823 45,805 99.12%
-
Tax Rate 24.87% 27.40% 27.91% - 28.06% 29.71% 23.03% -
Total Cost 2,874,073 2,716,334 2,053,683 2,466,470 2,972,715 2,752,744 2,436,695 11.62%
-
Net Worth 2,247,517 2,162,262 2,077,109 1,919,249 1,940,758 1,942,256 1,964,755 9.36%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 59,997 - 1,139 - 95,995 59,993 -
Div Payout % - 35.63% - 0.00% - 65.83% 130.98% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,247,517 2,162,262 2,077,109 1,919,249 1,940,758 1,942,256 1,964,755 9.36%
NOSH 300,020 299,989 299,991 299,971 300,004 299,985 299,967 0.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.29% 5.84% 6.27% -0.04% 2.22% 5.03% 1.85% -
ROE 5.73% 7.79% 6.61% -0.05% 3.48% 7.51% 2.33% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1,000.90 961.61 730.37 821.92 1,013.40 966.24 827.59 13.50%
EPS 42.94 56.13 45.79 -0.31 22.51 48.61 15.27 99.10%
DPS 0.00 20.00 0.00 0.38 0.00 32.00 20.00 -
NAPS 7.4912 7.2078 6.9239 6.3981 6.4691 6.4745 6.5499 9.35%
Adjusted Per Share Value based on latest NOSH - 299,971
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1,001.07 961.67 730.42 821.93 1,013.52 966.29 827.59 13.51%
EPS 42.95 56.13 45.79 -0.31 22.51 48.61 15.27 99.13%
DPS 0.00 20.00 0.00 0.38 0.00 32.00 20.00 -
NAPS 7.4925 7.2083 6.9244 6.3982 6.4699 6.4749 6.5499 9.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 11.00 10.40 11.00 10.60 10.30 10.10 10.20 -
P/RPS 1.10 1.08 1.51 1.29 1.02 1.05 1.23 -7.17%
P/EPS 25.62 18.53 24.02 -3,371.90 45.76 20.78 66.80 -47.18%
EY 3.90 5.40 4.16 -0.03 2.19 4.81 1.50 88.97%
DY 0.00 1.92 0.00 0.04 0.00 3.17 1.96 -
P/NAPS 1.47 1.44 1.59 1.66 1.59 1.56 1.56 -3.88%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 01/11/07 13/08/07 07/05/07 28/02/07 23/11/06 17/08/06 18/05/06 -
Price 11.60 10.80 10.70 10.20 10.40 10.60 10.60 -
P/RPS 1.16 1.12 1.47 1.24 1.03 1.10 1.28 -6.34%
P/EPS 27.01 19.24 23.37 -3,244.66 46.20 21.81 69.42 -46.67%
EY 3.70 5.20 4.28 -0.03 2.16 4.59 1.44 87.48%
DY 0.00 1.85 0.00 0.04 0.00 3.02 1.89 -
P/NAPS 1.55 1.50 1.55 1.59 1.61 1.64 1.62 -2.89%

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