[HENGYUAN] QoQ TTM Result on 30-Sep-2000 [#3]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
24-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 126.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
TTM Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 5,355,456 5,308,228 5,183,516 4,768,439 4,368,360 3,174,320 2,081,072 -0.95%
PBT 155,214 142,220 157,491 146,074 141,049 133,361 74,009 -0.74%
Tax -46,053 -42,081 -45,777 -38,747 -93,288 -90,653 -74,009 0.48%
NP 109,161 100,139 111,714 107,327 47,761 42,708 0 -100.00%
-
NP to SH 109,161 100,139 111,714 106,518 46,952 41,899 -809 -
-
Tax Rate 29.67% 29.59% 29.07% 26.53% 66.14% 67.98% 100.00% -
Total Cost 5,246,295 5,208,089 5,071,802 4,661,112 4,320,599 3,131,612 2,081,072 -0.93%
-
Net Worth 795,282 783,578 784,611 598,962 584,499 0 0 -100.00%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 795,282 783,578 784,611 598,962 584,499 0 0 -100.00%
NOSH 300,106 300,221 300,479 299,481 292,249 0 0 -100.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 2.04% 1.89% 2.16% 2.25% 1.09% 1.35% 0.00% -
ROE 13.73% 12.78% 14.24% 17.78% 8.03% 0.00% 0.00% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 1,784.52 1,768.10 1,725.08 1,592.23 1,494.73 0.00 0.00 -100.00%
EPS 36.37 33.36 37.18 35.57 16.07 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.61 2.6112 2.00 2.00 0.00 236.00 4.65%
Adjusted Per Share Value based on latest NOSH - 299,481
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 1,785.15 1,769.41 1,727.84 1,589.48 1,456.12 1,058.11 693.69 -0.95%
EPS 36.39 33.38 37.24 35.51 15.65 13.97 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6509 2.6119 2.6154 1.9965 1.9483 0.00 236.00 4.65%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 3.68 3.58 3.82 3.88 4.40 4.20 0.00 -
P/RPS 0.21 0.20 0.22 0.24 0.29 0.00 0.00 -100.00%
P/EPS 10.12 10.73 10.27 10.91 27.39 0.00 0.00 -100.00%
EY 9.88 9.32 9.73 9.17 3.65 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.37 1.46 1.94 2.20 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 03/09/01 17/05/01 02/05/01 24/11/00 24/08/00 - - -
Price 3.72 3.82 3.88 3.78 4.34 0.00 0.00 -
P/RPS 0.21 0.22 0.22 0.24 0.29 0.00 0.00 -100.00%
P/EPS 10.23 11.45 10.44 10.63 27.01 0.00 0.00 -100.00%
EY 9.78 8.73 9.58 9.41 3.70 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.46 1.49 1.89 2.17 0.00 0.00 -100.00%

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