[HENGYUAN] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 203.65%
YoY- 9.34%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,328,210 1,217,098 977,879 935,040 975,483 1,166,691 1,241,268 4.60%
PBT 83,506 38,356 27,430 48,673 -44,551 -16,284 20,682 152.91%
Tax -10,881 -21,619 2,101 -14,632 44,551 16,284 -6,607 39.33%
NP 72,625 16,737 29,531 34,041 0 0 14,075 197.71%
-
NP to SH 72,625 16,737 29,531 34,041 -32,843 -12,512 14,075 197.71%
-
Tax Rate 13.03% 56.36% -7.66% 30.06% - - 31.95% -
Total Cost 1,255,585 1,200,361 948,348 900,999 975,483 1,166,691 1,227,193 1.53%
-
Net Worth 864,810 798,576 782,271 778,174 744,171 783,785 795,282 5.73%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 44,996 - 9,003 - - - 9,003 191.46%
Div Payout % 61.96% - 30.49% - - - 63.97% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 864,810 798,576 782,271 778,174 744,171 783,785 795,282 5.73%
NOSH 299,979 299,946 300,111 299,920 299,936 300,047 300,106 -0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 5.47% 1.38% 3.02% 3.64% 0.00% 0.00% 1.13% -
ROE 8.40% 2.10% 3.78% 4.37% -4.41% -1.60% 1.77% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 442.77 405.77 325.84 311.76 325.23 388.83 413.61 4.63%
EPS 24.21 5.58 9.84 11.35 -10.95 -4.17 4.69 197.79%
DPS 15.00 0.00 3.00 0.00 0.00 0.00 3.00 191.54%
NAPS 2.8829 2.6624 2.6066 2.5946 2.4811 2.6122 2.65 5.76%
Adjusted Per Share Value based on latest NOSH - 299,920
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 442.78 405.74 325.99 311.71 325.19 388.94 413.80 4.60%
EPS 24.21 5.58 9.84 11.35 -10.95 -4.17 4.69 197.79%
DPS 15.00 0.00 3.00 0.00 0.00 0.00 3.00 191.54%
NAPS 2.883 2.6622 2.6078 2.5942 2.4808 2.6129 2.6512 5.73%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 3.80 3.50 3.48 3.74 3.80 3.30 3.68 -
P/RPS 0.86 0.86 1.07 1.20 1.17 0.85 0.89 -2.25%
P/EPS 15.70 62.72 35.37 32.95 -34.70 -79.14 78.46 -65.68%
EY 6.37 1.59 2.83 3.03 -2.88 -1.26 1.27 192.15%
DY 3.95 0.00 0.86 0.00 0.00 0.00 0.82 184.41%
P/NAPS 1.32 1.31 1.34 1.44 1.53 1.26 1.39 -3.37%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 18/11/02 02/09/02 16/05/02 21/02/02 12/11/01 03/09/01 -
Price 3.26 3.44 3.76 3.86 3.80 3.50 3.72 -
P/RPS 0.74 0.85 1.15 1.24 1.17 0.90 0.90 -12.20%
P/EPS 13.47 61.65 38.21 34.01 -34.70 -83.93 79.32 -69.23%
EY 7.43 1.62 2.62 2.94 -2.88 -1.19 1.26 225.34%
DY 4.60 0.00 0.80 0.00 0.00 0.00 0.81 217.30%
P/NAPS 1.13 1.29 1.44 1.49 1.53 1.34 1.40 -13.27%

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