[HENGYUAN] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 12.93%
YoY- 140.94%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,447,676 1,350,465 1,264,350 1,434,406 1,328,210 1,217,098 977,879 29.80%
PBT 109,824 96,911 -46,016 88,906 83,506 38,356 27,430 151.50%
Tax -50,874 -10,622 1,043 -6,889 -10,881 -21,619 2,101 -
NP 58,950 86,289 -44,973 82,017 72,625 16,737 29,531 58.33%
-
NP to SH 58,950 86,289 -44,973 82,017 72,625 16,737 29,531 58.33%
-
Tax Rate 46.32% 10.96% - 7.75% 13.03% 56.36% -7.66% -
Total Cost 1,388,726 1,264,176 1,309,323 1,352,389 1,255,585 1,200,361 948,348 28.86%
-
Net Worth 1,001,040 955,899 869,578 946,797 864,810 798,576 782,271 17.81%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 60,000 - - - 44,996 - 9,003 252.91%
Div Payout % 101.78% - - - 61.96% - 30.49% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,001,040 955,899 869,578 946,797 864,810 798,576 782,271 17.81%
NOSH 300,000 300,031 300,020 299,970 299,979 299,946 300,111 -0.02%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.07% 6.39% -3.56% 5.72% 5.47% 1.38% 3.02% -
ROE 5.89% 9.03% -5.17% 8.66% 8.40% 2.10% 3.78% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 482.56 450.11 421.42 478.18 442.77 405.77 325.84 29.83%
EPS 19.65 28.76 -14.99 27.34 24.21 5.58 9.84 58.37%
DPS 20.00 0.00 0.00 0.00 15.00 0.00 3.00 252.99%
NAPS 3.3368 3.186 2.8984 3.1563 2.8829 2.6624 2.6066 17.84%
Adjusted Per Share Value based on latest NOSH - 299,970
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 482.61 450.20 421.49 478.18 442.78 405.74 325.99 29.80%
EPS 19.65 28.77 -14.99 27.34 24.21 5.58 9.84 58.37%
DPS 20.00 0.00 0.00 0.00 15.00 0.00 3.00 252.99%
NAPS 3.3371 3.1867 2.8989 3.1563 2.883 2.6622 2.6078 17.81%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.46 4.04 4.14 3.40 3.80 3.50 3.48 -
P/RPS 0.92 0.90 0.98 0.71 0.86 0.86 1.07 -9.55%
P/EPS 22.70 14.05 -27.62 12.44 15.70 62.72 35.37 -25.53%
EY 4.41 7.12 -3.62 8.04 6.37 1.59 2.83 34.30%
DY 4.48 0.00 0.00 0.00 3.95 0.00 0.86 199.60%
P/NAPS 1.34 1.27 1.43 1.08 1.32 1.31 1.34 0.00%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 17/02/04 18/11/03 26/08/03 28/05/03 24/02/03 18/11/02 02/09/02 -
Price 4.50 4.20 4.38 3.88 3.26 3.44 3.76 -
P/RPS 0.93 0.93 1.04 0.81 0.74 0.85 1.15 -13.16%
P/EPS 22.90 14.60 -29.22 14.19 13.47 61.65 38.21 -28.84%
EY 4.37 6.85 -3.42 7.05 7.43 1.62 2.62 40.51%
DY 4.44 0.00 0.00 0.00 4.60 0.00 0.80 212.49%
P/NAPS 1.35 1.32 1.51 1.23 1.13 1.29 1.44 -4.20%

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