[HENGYUAN] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -142.98%
YoY- -102.56%
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 14,585,920 14,918,529 10,519,978 10,451,973 8,649,582 14,123,426 10,771,560 5.17%
PBT -208,086 -168,930 -65,380 -10,225 567,106 350,764 791,948 -
Tax 49,920 34,248 30,377 54 -169,393 -93,302 -212,509 -
NP -158,166 -134,682 -35,002 -10,170 397,713 257,461 579,438 -
-
NP to SH -80,665 -68,688 -35,002 -10,170 397,713 257,461 579,438 -
-
Tax Rate - - - - 29.87% 26.60% 26.83% -
Total Cost 14,744,086 15,053,211 10,554,981 10,462,143 8,251,869 13,865,965 10,192,121 6.34%
-
Net Worth 1,552,319 1,696,409 1,953,298 1,979,976 2,151,331 2,443,869 2,247,354 -5.97%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 19,999 80,006 800 799 800 79,999 -
Div Payout % - 0.00% 0.00% 0.00% 0.20% 0.31% 13.81% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,552,319 1,696,409 1,953,298 1,979,976 2,151,331 2,443,869 2,247,354 -5.97%
NOSH 300,000 300,000 300,022 300,314 299,995 300,023 299,999 0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -1.08% -0.90% -0.33% -0.10% 4.60% 1.82% 5.38% -
ROE -5.20% -4.05% -1.79% -0.51% 18.49% 10.53% 25.78% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 4,861.97 4,972.84 3,506.39 3,480.34 2,883.23 4,707.44 3,590.53 5.17%
EPS -52.72 -44.89 -11.67 -3.39 132.57 85.83 193.15 -
DPS 0.00 6.67 26.67 0.27 0.27 0.27 26.67 -
NAPS 5.1744 5.6547 6.5105 6.593 7.1712 8.1456 7.4912 -5.97%
Adjusted Per Share Value based on latest NOSH - 299,861
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 4,862.47 4,973.36 3,507.02 3,484.35 2,883.49 4,708.29 3,590.89 5.17%
EPS -26.89 -22.90 -11.67 -3.39 132.58 85.83 193.17 -
DPS 0.00 6.67 26.67 0.27 0.27 0.27 26.67 -
NAPS 5.1749 5.6553 6.5117 6.6006 7.1718 8.1471 7.492 -5.97%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 7.80 9.00 9.50 10.70 10.68 10.50 11.00 -
P/RPS 0.16 0.18 0.27 0.31 0.37 0.22 0.31 -10.42%
P/EPS -29.01 -39.31 -81.43 -315.94 8.06 12.24 5.70 -
EY -3.45 -2.54 -1.23 -0.32 12.41 8.17 17.56 -
DY 0.00 0.74 2.81 0.02 0.02 0.03 2.42 -
P/NAPS 1.51 1.59 1.46 1.62 1.49 1.29 1.47 0.44%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 07/11/12 01/11/11 11/11/10 12/11/09 12/11/08 01/11/07 -
Price 7.00 8.61 9.60 10.70 10.80 10.00 11.60 -
P/RPS 0.14 0.17 0.27 0.31 0.37 0.21 0.32 -12.85%
P/EPS -26.03 -37.60 -82.29 -315.94 8.15 11.65 6.01 -
EY -3.84 -2.66 -1.22 -0.32 12.28 8.58 16.65 -
DY 0.00 0.77 2.78 0.02 0.02 0.03 2.30 -
P/NAPS 1.35 1.52 1.47 1.62 1.51 1.23 1.55 -2.27%

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