[HENGYUAN] QoQ 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- -94.0%
YoY- 106.38%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,936,304 3,393,076 3,610,060 3,897,528 3,924,391 3,560,955 3,703,551 4.14%
PBT 51,830 -144,036 -63,859 5,110 143,589 -308,149 37,862 23.26%
Tax -8,949 30,584 15,805 1,239 -37,828 72,704 -9,190 -1.75%
NP 42,881 -113,452 -48,054 6,349 105,761 -235,445 28,672 30.74%
-
NP to SH 21,869 -57,861 -24,508 3,238 53,938 -235,445 28,672 -16.50%
-
Tax Rate 17.27% - - -24.25% 26.34% - 24.27% -
Total Cost 3,893,423 3,506,528 3,658,114 3,891,179 3,818,630 3,796,400 3,674,879 3.92%
-
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 - - - 45,000 - 15,000 - -
Div Payout % - - - 1,389.75% - 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 1.09% -3.34% -1.33% 0.16% 2.69% -6.61% 0.77% -
ROE 1.41% -3.83% -1.51% 0.19% 3.18% -14.70% 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 1,312.10 1,131.03 1,203.35 1,299.18 1,308.13 1,186.99 1,234.52 4.14%
EPS 14.29 -37.82 -16.02 2.12 35.25 -78.48 9.56 30.70%
DPS 0.00 0.00 0.00 15.00 0.00 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 1,312.10 1,131.03 1,203.35 1,299.18 1,308.13 1,186.99 1,234.52 4.14%
EPS 14.29 -37.82 -16.02 2.12 35.25 -78.48 9.56 30.70%
DPS 0.00 0.00 0.00 15.00 0.00 5.00 0.00 -
NAPS 5.1744 5.0315 5.4098 5.6825 5.6547 5.3396 6.1244 -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 0.59 0.74 0.72 0.65 0.69 0.78 0.83 -20.33%
P/EPS 107.00 -43.55 -105.88 778.26 50.06 -11.72 106.72 0.17%
EY 0.93 -2.30 -0.94 0.13 2.00 -8.53 0.94 -0.70%
DY 0.00 0.00 0.00 1.79 0.00 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 0.53 0.73 0.71 0.64 0.66 0.78 0.81 -24.61%
P/EPS 96.03 -42.72 -104.66 768.99 47.89 -11.85 104.63 -5.55%
EY 1.04 -2.34 -0.96 0.13 2.09 -8.44 0.96 5.47%
DY 0.00 0.00 0.00 1.81 0.00 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