[HENGYUAN] QoQ TTM Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	13,929,010	13,701,465	12,650,761	11,415,110	10,544,196	10,581,540	10,595,389	19.94%
YoY %	1.66%	8.31%	10.82%	8.26%	-0.35%	-0.13%	-	-
Horiz. %	131.46%	129.32%	119.40%	107.74%	99.52%	99.87%	100.00%	-
PBT	477,741	1,034,244	781,586	808,630	558,502	480,897	456,429	3.08%
YoY %	-53.81%	32.33%	-3.34%	44.79%	16.14%	5.36%	-	-
Horiz. %	104.67%	226.59%	171.24%	177.16%	122.36%	105.36%	100.00%	-
Tax	-126,007	-267,139	-203,186	-215,413	-124,866	-108,559	-106,652	11.72%
YoY %	52.83%	-31.48%	5.68%	-72.52%	-15.02%	-1.79%	-	-
Horiz. %	118.15%	250.48%	190.51%	201.98%	117.08%	101.79%	100.00%	-
NP	351,734	767,105	578,400	593,217	433,636	372,338	349,777	0.37%
YoY %	-54.15%	32.63%	-2.50%	36.80%	16.46%	6.45%	-	-
Horiz. %	100.56%	219.31%	165.36%	169.60%	123.97%	106.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	351,734	767,105	578,400	593,217	433,636	372,338	349,777	0.37%
YoY %	-54.15%	32.63%	-2.50%	36.80%	16.46%	6.45%	-	-
Horiz. %	100.56%	219.31%	165.36%	169.60%	123.97%	106.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.38%	25.83%	26.00%	26.64%	22.36%	22.57%	23.37%	-
YoY %	2.13%	-0.65%	-2.40%	19.14%	-0.93%	-3.42%	-	-
Horiz. %	112.88%	110.53%	111.25%	113.99%	95.68%	96.58%	100.00%	-
Total Cost	13,577,276	12,934,360	12,072,361	10,821,893	10,110,560	10,209,202	10,245,612	20.58%
YoY %	4.97%	7.14%	11.55%	7.04%	-0.97%	-0.36%	-	-
Horiz. %	132.52%	126.24%	117.83%	105.62%	98.68%	99.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,443,782	2,774,624	2,528,529	2,432,609	2,247,517	2,162,262	2,077,109	11.41%
YoY %	-11.92%	9.73%	3.94%	8.24%	3.94%	4.10%	-	-
Horiz. %	117.65%	133.58%	121.73%	117.12%	108.20%	104.10%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	61,499	62,099	62,097	62,097	61,737	61,137	97,135	-26.20%
YoY %	-0.97%	0.00%	0.00%	0.58%	0.98%	-37.06%	-	-
Horiz. %	63.31%	63.93%	63.93%	63.93%	63.56%	62.94%	100.00%	-
Div Payout %	17.48%	8.10%	10.74%	10.47%	14.24%	16.42%	27.77%	-
YoY %	115.80%	-24.58%	2.58%	-26.47%	-13.28%	-40.87%	-	-
Horiz. %	62.95%	29.17%	38.67%	37.70%	51.28%	59.13%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	2,443,782	2,774,624	2,528,529	2,432,609	2,247,517	2,162,262	2,077,109	11.41%
YoY %	-11.92%	9.73%	3.94%	8.24%	3.94%	4.10%	-	-
Horiz. %	117.65%	133.58%	121.73%	117.12%	108.20%	104.10%	100.00%	-
NOSH	300,012	299,998	299,997	299,996	300,020	299,989	299,991	0.00%
YoY %	0.00%	0.00%	0.00%	-0.01%	0.01%	-0.00%	-	-
Horiz. %	100.01%	100.00%	100.00%	100.00%	100.01%	100.00%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	2.53%	5.60%	4.57%	5.20%	4.11%	3.52%	3.30%	-
YoY %	-54.82%	22.54%	-12.12%	26.52%	16.76%	6.67%	-	-
Horiz. %	76.67%	169.70%	138.48%	157.58%	124.55%	106.67%	100.00%	-
ROE	14.39%	27.65%	22.87%	24.39%	19.29%	17.22%	16.84%	-
YoY %	-47.96%	20.90%	-6.23%	26.44%	12.02%	2.26%	-	-
Horiz. %	85.45%	164.19%	135.81%	144.83%	114.55%	102.26%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	4,642.81	4,567.18	4,216.95	3,805.08	3,514.49	3,527.31	3,531.90	19.94%
YoY %	1.66%	8.31%	10.82%	8.27%	-0.36%	-0.13%	-	-
Horiz. %	131.45%	129.31%	119.40%	107.73%	99.51%	99.87%	100.00%	-
EPS	117.24	255.70	192.80	197.74	144.54	124.12	116.60	0.36%
YoY %	-54.15%	32.62%	-2.50%	36.81%	16.45%	6.45%	-	-
Horiz. %	100.55%	219.30%	165.35%	169.59%	123.96%	106.45%	100.00%	-
DPS	20.50	20.70	20.70	20.70	20.58	20.38	32.38	-26.20%
YoY %	-0.97%	0.00%	0.00%	0.58%	0.98%	-37.06%	-	-
Horiz. %	63.31%	63.93%	63.93%	63.93%	63.56%	62.94%	100.00%	-
NAPS	8.1456	9.2488	8.4285	8.1088	7.4912	7.2078	6.9239	11.40%
YoY %	-11.93%	9.73%	3.94%	8.24%	3.93%	4.10%	-	-
Horiz. %	117.64%	133.58%	121.73%	117.11%	108.19%	104.10%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 299,996
RPS	4,643.00	4,567.16	4,216.92	3,805.04	3,514.73	3,527.18	3,531.80	19.94%
YoY %	1.66%	8.31%	10.82%	8.26%	-0.35%	-0.13%	-	-
Horiz. %	131.46%	129.32%	119.40%	107.74%	99.52%	99.87%	100.00%	-
EPS	117.24	255.70	192.80	197.74	144.55	124.11	116.59	0.37%
YoY %	-54.15%	32.62%	-2.50%	36.80%	16.47%	6.45%	-	-
Horiz. %	100.56%	219.32%	165.37%	169.60%	123.98%	106.45%	100.00%	-
DPS	20.50	20.70	20.70	20.70	20.58	20.38	32.38	-26.20%
YoY %	-0.97%	0.00%	0.00%	0.58%	0.98%	-37.06%	-	-
Horiz. %	63.31%	63.93%	63.93%	63.93%	63.56%	62.94%	100.00%	-
NAPS	8.1459	9.2487	8.4284	8.1087	7.4917	7.2075	6.9237	11.41%
YoY %	-11.92%	9.73%	3.94%	8.24%	3.94%	4.10%	-	-
Horiz. %	117.65%	133.58%	121.73%	117.12%	108.20%	104.10%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	10.50	10.90	10.90	11.30	11.00	10.40	11.00	-
P/RPS	0.23	0.24	0.26	0.30	0.31	0.29	0.31	-18.00%
YoY %	-4.17%	-7.69%	-13.33%	-3.23%	6.90%	-6.45%	-	-
Horiz. %	74.19%	77.42%	83.87%	96.77%	100.00%	93.55%	100.00%	-
P/EPS	8.96	4.26	5.65	5.71	7.61	8.38	9.43	-3.34%
YoY %	110.33%	-24.60%	-1.05%	-24.97%	-9.19%	-11.13%	-	-
Horiz. %	95.02%	45.17%	59.92%	60.55%	80.70%	88.87%	100.00%	-
EY	11.17	23.46	17.69	17.50	13.14	11.93	10.60	3.54%
YoY %	-52.39%	32.62%	1.09%	33.18%	10.14%	12.55%	-	-
Horiz. %	105.38%	221.32%	166.89%	165.09%	123.96%	112.55%	100.00%	-
DY	1.95	1.90	1.90	1.83	1.87	1.96	2.94	-23.88%
YoY %	2.63%	0.00%	3.83%	-2.14%	-4.59%	-33.33%	-	-
Horiz. %	66.33%	64.63%	64.63%	62.24%	63.61%	66.67%	100.00%	-
P/NAPS	1.29	1.18	1.29	1.39	1.47	1.44	1.59	-12.97%
YoY %	9.32%	-8.53%	-7.19%	-5.44%	2.08%	-9.43%	-	-
Horiz. %	81.13%	74.21%	81.13%	87.42%	92.45%	90.57%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	12/11/08	14/08/08	14/05/08	14/02/08	01/11/07	13/08/07	07/05/07	-
Price	10.00	10.80	11.30	11.50	11.60	10.80	10.70	-
P/RPS	0.22	0.24	0.27	0.30	0.33	0.31	0.30	-18.63%
YoY %	-8.33%	-11.11%	-10.00%	-9.09%	6.45%	3.33%	-	-
Horiz. %	73.33%	80.00%	90.00%	100.00%	110.00%	103.33%	100.00%	-
P/EPS	8.53	4.22	5.86	5.82	8.03	8.70	9.18	-4.76%
YoY %	102.13%	-27.99%	0.69%	-27.52%	-7.70%	-5.23%	-	-
Horiz. %	92.92%	45.97%	63.83%	63.40%	87.47%	94.77%	100.00%	-
EY	11.72	23.68	17.06	17.19	12.46	11.49	10.90	4.94%
YoY %	-50.51%	38.80%	-0.76%	37.96%	8.44%	5.41%	-	-
Horiz. %	107.52%	217.25%	156.51%	157.71%	114.31%	105.41%	100.00%	-
DY	2.05	1.92	1.83	1.80	1.77	1.89	3.03	-22.87%
YoY %	6.77%	4.92%	1.67%	1.69%	-6.35%	-37.62%	-	-
Horiz. %	67.66%	63.37%	60.40%	59.41%	58.42%	62.38%	100.00%	-
P/NAPS	1.23	1.17	1.34	1.42	1.55	1.50	1.55	-14.25%
YoY %	5.13%	-12.69%	-5.63%	-8.39%	3.33%	-3.23%	-	-
Horiz. %	79.35%	75.48%	86.45%	91.61%	100.00%	96.77%	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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos