[HENGYUAN] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Announcement Date
07-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 112.79%
YoY- 199.89%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 9,935,864 7,320,884 13,706,800 8,764,196 9,930,000 9,019,904 6,109,864 8.43%
PBT 308,312 575,148 654,036 762,212 238,032 867,380 548,616 -9.15%
Tax -73,848 -153,236 -163,840 -212,748 -54,812 -85,772 -58,768 3.87%
NP 234,464 421,912 490,196 549,464 183,220 781,608 489,848 -11.55%
-
NP to SH 234,464 421,912 490,196 549,464 183,220 781,608 489,848 -11.55%
-
Tax Rate 23.95% 26.64% 25.05% 27.91% 23.03% 9.89% 10.71% -
Total Cost 9,701,400 6,898,972 13,216,604 8,214,732 9,746,780 8,238,296 5,620,016 9.52%
-
Net Worth 2,157,013 1,800,159 2,528,529 2,077,109 1,964,755 1,758,888 1,123,488 11.47%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - 239,973 120,007 - -
Div Payout % - - - - 130.98% 15.35% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 2,157,013 1,800,159 2,528,529 2,077,109 1,964,755 1,758,888 1,123,488 11.47%
NOSH 300,051 300,026 299,997 299,991 299,967 300,018 300,004 0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 2.36% 5.76% 3.58% 6.27% 1.85% 8.67% 8.02% -
ROE 10.87% 23.44% 19.39% 26.45% 9.33% 44.44% 43.60% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 3,311.38 2,440.08 4,568.97 2,921.48 3,310.36 3,006.45 2,036.59 8.43%
EPS 78.16 140.64 163.40 183.16 61.08 260.52 163.28 -11.54%
DPS 0.00 0.00 0.00 0.00 80.00 40.00 0.00 -
NAPS 7.1888 6.00 8.4285 6.9239 6.5499 5.8626 3.7449 11.47%
Adjusted Per Share Value based on latest NOSH - 299,991
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 3,311.95 2,440.29 4,568.93 2,921.40 3,310.00 3,006.63 2,036.62 8.43%
EPS 78.15 140.64 163.40 183.15 61.07 260.54 163.28 -11.55%
DPS 0.00 0.00 0.00 0.00 79.99 40.00 0.00 -
NAPS 7.19 6.0005 8.4284 6.9237 6.5492 5.863 3.745 11.47%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 10.74 9.60 10.90 11.00 10.20 8.95 6.15 -
P/RPS 0.32 0.39 0.24 0.38 0.31 0.30 0.30 1.08%
P/EPS 13.74 6.83 6.67 6.01 16.70 3.44 3.77 24.04%
EY 7.28 14.65 14.99 16.65 5.99 29.11 26.55 -19.39%
DY 0.00 0.00 0.00 0.00 7.84 4.47 0.00 -
P/NAPS 1.49 1.60 1.29 1.59 1.56 1.53 1.64 -1.58%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 11/05/10 06/05/09 14/05/08 07/05/07 18/05/06 18/05/05 11/05/04 -
Price 10.80 10.10 11.30 10.70 10.60 9.25 6.15 -
P/RPS 0.33 0.41 0.25 0.37 0.32 0.31 0.30 1.60%
P/EPS 13.82 7.18 6.92 5.84 17.35 3.55 3.77 24.16%
EY 7.24 13.92 14.46 17.12 5.76 28.16 26.55 -19.46%
DY 0.00 0.00 0.00 0.00 7.55 4.32 0.00 -
P/NAPS 1.50 1.68 1.34 1.55 1.62 1.58 1.64 -1.47%

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