[HENGYUAN] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 114.52%
YoY- 140.94%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 9,930,000 9,019,904 6,109,864 5,737,624 3,740,160 4,871,840 0 -
PBT 238,032 867,380 548,616 355,624 194,692 176,324 0 -
Tax -54,812 -85,772 -58,768 -27,556 -58,528 -51,792 0 -
NP 183,220 781,608 489,848 328,068 136,164 124,532 0 -
-
NP to SH 183,220 781,608 489,848 328,068 136,164 124,532 0 -
-
Tax Rate 23.03% 9.89% 10.71% 7.75% 30.06% 29.37% - -
Total Cost 9,746,780 8,238,296 5,620,016 5,409,556 3,603,996 4,747,308 0 -
-
Net Worth 1,964,755 1,758,888 1,123,488 946,797 778,174 783,578 1,876,635 0.76%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 239,973 120,007 - - - - - -
Div Payout % 130.98% 15.35% - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,964,755 1,758,888 1,123,488 946,797 778,174 783,578 1,876,635 0.76%
NOSH 299,967 300,018 300,004 299,970 299,920 300,221 302,195 -0.12%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.85% 8.67% 8.02% 5.72% 3.64% 2.56% 0.00% -
ROE 9.33% 44.44% 43.60% 34.65% 17.50% 15.89% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 3,310.36 3,006.45 2,036.59 1,912.73 1,247.05 1,622.75 0.00 -
EPS 61.08 260.52 163.28 109.36 45.40 41.48 0.00 -
DPS 80.00 40.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.5499 5.8626 3.7449 3.1563 2.5946 2.61 6.21 0.89%
Adjusted Per Share Value based on latest NOSH - 299,970
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 3,310.34 3,006.94 2,036.83 1,912.74 1,246.85 1,624.11 0.00 -
EPS 61.08 260.56 163.30 109.37 45.39 41.51 0.00 -
DPS 80.00 40.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.5499 5.8636 3.7453 3.1563 2.5942 2.6122 6.2561 0.76%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 10.20 8.95 6.15 3.40 3.74 3.58 4.20 -
P/RPS 0.31 0.30 0.30 0.18 0.30 0.22 0.00 -
P/EPS 16.70 3.44 3.77 3.11 8.24 8.63 0.00 -
EY 5.99 29.11 26.55 32.17 12.14 11.59 0.00 -
DY 7.84 4.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.53 1.64 1.08 1.44 1.37 0.68 14.83%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/06 18/05/05 11/05/04 28/05/03 16/05/02 17/05/01 12/07/00 -
Price 10.60 9.25 6.15 3.88 3.86 3.82 4.44 -
P/RPS 0.32 0.31 0.30 0.20 0.31 0.24 0.00 -
P/EPS 17.35 3.55 3.77 3.55 8.50 9.21 0.00 -
EY 5.76 28.16 26.55 28.19 11.76 10.86 0.00 -
DY 7.55 4.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.58 1.64 1.23 1.49 1.46 0.71 14.73%

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