[HENGYUAN] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
02-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 559.8%
YoY- -83.31%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 4,957,593 4,458,227 4,105,500 4,055,093 4,318,482 4,601,402 5,121,524 -2.14%
PBT 238,198 197,965 69,908 15,268 8,520 3,928 55,898 163.07%
Tax -37,288 -45,031 -22,442 2,949 -5,759 -4,075 -18,815 57.84%
NP 200,910 152,934 47,466 18,217 2,761 -147 37,083 208.79%
-
NP to SH 200,910 152,934 47,466 18,217 2,761 -147 37,083 208.79%
-
Tax Rate 15.65% 22.75% 32.10% -19.31% 67.59% 103.74% 33.66% -
Total Cost 4,756,683 4,305,293 4,058,034 4,036,876 4,315,721 4,601,549 5,084,441 -4.34%
-
Net Worth 946,797 864,810 798,576 782,271 778,174 744,171 783,785 13.43%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 44,996 44,996 35,992 35,992 35,992 35,992 - -
Div Payout % 22.40% 29.42% 75.83% 197.58% 1,303.60% 0.00% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 946,797 864,810 798,576 782,271 778,174 744,171 783,785 13.43%
NOSH 299,970 299,979 299,946 300,111 299,920 299,936 300,047 -0.01%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.05% 3.43% 1.16% 0.45% 0.06% 0.00% 0.72% -
ROE 21.22% 17.68% 5.94% 2.33% 0.35% -0.02% 4.73% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,652.69 1,486.18 1,368.75 1,351.19 1,439.87 1,534.13 1,706.90 -2.13%
EPS 66.98 50.98 15.82 6.07 0.92 -0.05 12.36 208.83%
DPS 15.00 15.00 12.00 12.00 12.00 12.00 0.00 -
NAPS 3.1563 2.8829 2.6624 2.6066 2.5946 2.4811 2.6122 13.45%
Adjusted Per Share Value based on latest NOSH - 300,111
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,652.70 1,486.23 1,368.64 1,351.84 1,439.64 1,533.96 1,707.35 -2.14%
EPS 66.98 50.98 15.82 6.07 0.92 -0.05 12.36 208.83%
DPS 15.00 15.00 12.00 12.00 12.00 12.00 0.00 -
NAPS 3.1563 2.883 2.6622 2.6078 2.5942 2.4808 2.6129 13.43%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 3.40 3.80 3.50 3.48 3.74 3.80 3.30 -
P/RPS 0.21 0.26 0.26 0.26 0.26 0.25 0.19 6.90%
P/EPS 5.08 7.45 22.12 57.33 406.27 -7,753.45 26.70 -66.95%
EY 19.70 13.42 4.52 1.74 0.25 -0.01 3.75 202.50%
DY 4.41 3.95 3.43 3.45 3.21 3.16 0.00 -
P/NAPS 1.08 1.32 1.31 1.34 1.44 1.53 1.26 -9.77%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 24/02/03 18/11/02 02/09/02 16/05/02 21/02/02 12/11/01 -
Price 3.88 3.26 3.44 3.76 3.86 3.80 3.50 -
P/RPS 0.23 0.22 0.25 0.28 0.27 0.25 0.21 6.25%
P/EPS 5.79 6.39 21.74 61.94 419.30 -7,753.45 28.32 -65.32%
EY 17.26 15.64 4.60 1.61 0.24 -0.01 3.53 188.35%
DY 3.87 4.60 3.49 3.19 3.11 3.16 0.00 -
P/NAPS 1.23 1.13 1.29 1.44 1.49 1.53 1.34 -5.55%

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