[HENGYUAN] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
06-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 120.16%
YoY- -13.93%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,458,607 2,350,160 2,306,806 1,830,221 2,493,558 3,230,447 3,935,422 -26.85%
PBT -37,025 -18,258 291,974 143,787 -703,433 -385,032 484,596 -
Tax 29,431 -17,092 -71,644 -38,309 180,321 98,490 -127,507 -
NP -7,594 -35,350 220,330 105,478 -523,112 -286,542 357,089 -
-
NP to SH -7,594 -35,350 220,947 105,478 -523,112 -286,542 357,089 -
-
Tax Rate - - 24.54% 26.64% - - 26.31% -
Total Cost 2,466,201 2,385,510 2,086,476 1,724,743 3,016,670 3,516,989 3,578,333 -21.92%
-
Net Worth 2,094,761 2,152,029 2,186,700 1,800,159 1,920,577 2,443,782 2,774,624 -17.04%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 89,860 - 59,999 - 90,000 - 59,999 30.80%
Div Payout % 0.00% - 27.16% - 0.00% - 16.80% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 2,094,761 2,152,029 2,186,700 1,800,159 1,920,577 2,443,782 2,774,624 -17.04%
NOSH 299,534 300,093 299,995 300,026 300,001 300,012 299,998 -0.10%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -0.31% -1.50% 9.55% 5.76% -20.98% -8.87% 9.07% -
ROE -0.36% -1.64% 10.10% 5.86% -27.24% -11.73% 12.87% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 820.81 783.14 768.95 610.02 831.18 1,076.77 1,311.81 -26.78%
EPS -2.53 -11.78 73.44 35.16 -174.37 -95.51 119.03 -
DPS 30.00 0.00 20.00 0.00 30.00 0.00 20.00 30.94%
NAPS 6.9934 7.1712 7.2891 6.00 6.4019 8.1456 9.2488 -16.95%
Adjusted Per Share Value based on latest NOSH - 300,026
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 819.54 783.39 768.94 610.07 831.19 1,076.82 1,311.81 -26.85%
EPS -2.53 -11.78 73.65 35.16 -174.37 -95.51 119.03 -
DPS 29.95 0.00 20.00 0.00 30.00 0.00 20.00 30.79%
NAPS 6.9825 7.1734 7.289 6.0005 6.4019 8.1459 9.2487 -17.04%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 10.52 10.68 10.50 9.60 8.10 10.50 10.90 -
P/RPS 1.28 1.36 1.37 1.57 0.97 0.98 0.83 33.37%
P/EPS -414.95 -90.66 14.26 27.31 -4.65 -10.99 9.16 -
EY -0.24 -1.10 7.01 3.66 -21.53 -9.10 10.92 -
DY 2.85 0.00 1.90 0.00 3.70 0.00 1.83 34.24%
P/NAPS 1.50 1.49 1.44 1.60 1.27 1.29 1.18 17.29%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 12/11/09 27/08/09 06/05/09 17/02/09 12/11/08 14/08/08 -
Price 10.70 10.80 10.50 10.10 8.70 10.00 10.80 -
P/RPS 1.30 1.38 1.37 1.66 1.05 0.93 0.82 35.84%
P/EPS -422.05 -91.68 14.26 28.73 -4.99 -10.47 9.07 -
EY -0.24 -1.09 7.01 3.48 -20.04 -9.55 11.02 -
DY 2.80 0.00 1.90 0.00 3.45 0.00 1.85 31.72%
P/NAPS 1.53 1.51 1.44 1.68 1.36 1.23 1.17 19.52%

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