[HENGYUAN] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Cumulative Result
Revenue	5,192,341	4,137,027	7,362,122	5,075,767	5,381,067	4,436,222	3,304,616	7.81%
YoY %	25.51%	-43.81%	45.04%	-5.67%	21.30%	34.24%	-	-
Horiz. %	157.12%	125.19%	222.78%	153.60%	162.83%	134.24%	100.00%	-
PBT	18,734	435,760	648,106	422,490	266,978	332,967	332,176	-38.05%
YoY %	-95.70%	-32.76%	53.40%	58.25%	-19.82%	0.24%	-	-
Horiz. %	5.64%	131.18%	195.11%	127.19%	80.37%	100.24%	100.00%	-
Tax	-6,901	-109,953	-168,467	-116,740	-75,350	-55,164	-34,417	-23.48%
YoY %	93.72%	34.73%	-44.31%	-54.93%	-36.59%	-60.28%	-	-
Horiz. %	20.05%	319.47%	489.49%	339.19%	218.93%	160.28%	100.00%	-
NP	11,833	325,807	479,639	305,750	191,628	277,803	297,759	-41.56%
YoY %	-96.37%	-32.07%	56.87%	59.55%	-31.02%	-6.70%	-	-
Horiz. %	3.97%	109.42%	161.08%	102.68%	64.36%	93.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,833	333,637	479,639	305,750	191,628	277,803	297,759	-41.56%
YoY %	-96.45%	-30.44%	56.87%	59.55%	-31.02%	-6.70%	-	-
Horiz. %	3.97%	112.05%	161.08%	102.68%	64.36%	93.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.84%	25.23%	25.99%	27.63%	28.22%	16.57%	10.36%	-
YoY %	46.02%	-2.92%	-5.94%	-2.09%	70.31%	59.94%	-	-
Horiz. %	355.60%	243.53%	250.87%	266.70%	272.39%	159.94%	100.00%	-
Total Cost	5,180,508	3,811,220	6,882,483	4,770,017	5,189,439	4,158,419	3,006,857	9.48%
YoY %	35.93%	-44.62%	44.29%	-8.08%	24.79%	38.30%	-	-
Horiz. %	172.29%	126.75%	228.89%	158.64%	172.59%	138.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,929,594	2,186,775	2,774,622	2,162,269	1,942,228	1,744,015	1,234,027	21.28%
YoY %	79.70%	-21.19%	28.32%	11.33%	11.37%	41.33%	-	-
Horiz. %	318.44%	177.21%	224.84%	175.22%	157.39%	141.33%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	115,443	60,001	59,999	59,998	155,990	66,000	60,001	11.51%
YoY %	92.40%	0.00%	0.00%	-61.54%	136.35%	10.00%	-	-
Horiz. %	192.40%	100.00%	100.00%	100.00%	259.98%	110.00%	100.00%	-
Div Payout %	975.61%	17.98%	12.51%	19.62%	81.40%	23.76%	20.15%	-
YoY %	5,326.08%	43.73%	-36.24%	-75.90%	242.59%	17.92%	-	-
Horiz. %	4,841.74%	89.23%	62.08%	97.37%	403.97%	117.92%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	3,929,594	2,186,775	2,774,622	2,162,269	1,942,228	1,744,015	1,234,027	21.28%
YoY %	79.70%	-21.19%	28.32%	11.33%	11.37%	41.33%	-	-
Horiz. %	318.44%	177.21%	224.84%	175.22%	157.39%	141.33%	100.00%	-
NOSH	577,219	300,006	299,998	299,990	299,981	300,004	300,009	11.51%
YoY %	92.40%	0.00%	0.00%	0.00%	-0.01%	-0.00%	-	-
Horiz. %	192.40%	100.00%	100.00%	99.99%	99.99%	100.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	0.23%	7.88%	6.51%	6.02%	3.56%	6.26%	9.01%	-
YoY %	-97.08%	21.04%	8.14%	69.10%	-43.13%	-30.52%	-	-
Horiz. %	2.55%	87.46%	72.25%	66.81%	39.51%	69.48%	100.00%	-
ROE	0.30%	15.26%	17.29%	14.14%	9.87%	15.93%	24.13%	-
YoY %	-98.03%	-11.74%	22.28%	43.26%	-38.04%	-33.98%	-	-
Horiz. %	1.24%	63.24%	71.65%	58.60%	40.90%	66.02%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	899.54	1,378.98	2,454.06	1,691.98	1,793.80	1,478.72	1,101.51	-3.31%
YoY %	-34.77%	-43.81%	45.04%	-5.68%	21.31%	34.24%	-	-
Horiz. %	81.66%	125.19%	222.79%	153.61%	162.85%	134.24%	100.00%	-
EPS	3.94	108.60	159.88	101.92	63.88	92.60	99.25	-41.57%
YoY %	-96.37%	-32.07%	56.87%	59.55%	-31.02%	-6.70%	-	-
Horiz. %	3.97%	109.42%	161.09%	102.69%	64.36%	93.30%	100.00%	-
DPS	20.00	20.00	20.00	20.00	52.00	22.00	20.00	0.00%
YoY %	0.00%	0.00%	0.00%	-61.54%	136.36%	10.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	260.00%	110.00%	100.00%	-
NAPS	6.8078	7.2891	9.2488	7.2078	6.4745	5.8133	4.1133	8.75%
YoY %	-6.60%	-21.19%	28.32%	11.33%	11.37%	41.33%	-	-
Horiz. %	165.51%	177.21%	224.85%	175.23%	157.40%	141.33%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 299,989
RPS	1,730.78	1,379.01	2,454.04	1,691.92	1,793.69	1,478.74	1,101.54	7.81%
YoY %	25.51%	-43.81%	45.04%	-5.67%	21.30%	34.24%	-	-
Horiz. %	157.12%	125.19%	222.78%	153.60%	162.83%	134.24%	100.00%	-
EPS	3.94	111.21	159.88	101.92	63.88	92.60	99.25	-41.57%
YoY %	-96.46%	-30.44%	56.87%	59.55%	-31.02%	-6.70%	-	-
Horiz. %	3.97%	112.05%	161.09%	102.69%	64.36%	93.30%	100.00%	-
DPS	38.48	20.00	20.00	20.00	52.00	22.00	20.00	11.51%
YoY %	92.40%	0.00%	0.00%	-61.54%	136.36%	10.00%	-	-
Horiz. %	192.40%	100.00%	100.00%	100.00%	260.00%	110.00%	100.00%	-
NAPS	13.0987	7.2893	9.2487	7.2076	6.4741	5.8134	4.1134	21.28%
YoY %	79.70%	-21.19%	28.32%	11.33%	11.37%	41.33%	-	-
Horiz. %	318.44%	177.21%	224.84%	175.22%	157.39%	141.33%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	10.60	10.50	10.90	10.40	10.10	9.85	6.60	-
P/RPS	1.18	0.76	0.44	0.61	0.56	0.67	0.60	11.92%
YoY %	55.26%	72.73%	-27.87%	8.93%	-16.42%	11.67%	-	-
Horiz. %	196.67%	126.67%	73.33%	101.67%	93.33%	111.67%	100.00%	-
P/EPS	517.07	9.44	6.82	10.20	15.81	10.64	6.65	106.52%
YoY %	5,377.44%	38.42%	-33.14%	-35.48%	48.59%	60.00%	-	-
Horiz. %	7,775.49%	141.95%	102.56%	153.38%	237.74%	160.00%	100.00%	-
EY	0.19	10.59	14.67	9.80	6.32	9.40	15.04	-51.72%
YoY %	-98.21%	-27.81%	49.69%	55.06%	-32.77%	-37.50%	-	-
Horiz. %	1.26%	70.41%	97.54%	65.16%	42.02%	62.50%	100.00%	-
DY	1.89	1.90	1.83	1.92	5.15	2.23	3.03	-7.56%
YoY %	-0.53%	3.83%	-4.69%	-62.72%	130.94%	-26.40%	-	-
Horiz. %	62.38%	62.71%	60.40%	63.37%	169.97%	73.60%	100.00%	-
P/NAPS	1.56	1.44	1.18	1.44	1.56	1.69	1.60	-0.42%
YoY %	8.33%	22.03%	-18.06%	-7.69%	-7.69%	5.62%	-	-
Horiz. %	97.50%	90.00%	73.75%	90.00%	97.50%	105.62%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	04/08/10	27/08/09	14/08/08	13/08/07	17/08/06	18/08/05	16/08/04	-
Price	10.72	10.50	10.80	10.80	10.60	10.00	7.40	-
P/RPS	1.19	0.76	0.44	0.64	0.59	0.68	0.67	10.04%
YoY %	56.58%	72.73%	-31.25%	8.47%	-13.24%	1.49%	-	-
Horiz. %	177.61%	113.43%	65.67%	95.52%	88.06%	101.49%	100.00%	-
P/EPS	522.93	9.44	6.76	10.60	16.59	10.80	7.46	102.99%
YoY %	5,439.51%	39.64%	-36.23%	-36.11%	53.61%	44.77%	-	-
Horiz. %	7,009.79%	126.54%	90.62%	142.09%	222.39%	144.77%	100.00%	-
EY	0.19	10.59	14.80	9.44	6.03	9.26	13.41	-50.79%
YoY %	-98.21%	-28.45%	56.78%	56.55%	-34.88%	-30.95%	-	-
Horiz. %	1.42%	78.97%	110.37%	70.40%	44.97%	69.05%	100.00%	-
DY	1.87	1.90	1.85	1.85	4.91	2.20	2.70	-5.93%
YoY %	-1.58%	2.70%	0.00%	-62.32%	123.18%	-18.52%	-	-
Horiz. %	69.26%	70.37%	68.52%	68.52%	181.85%	81.48%	100.00%	-
P/NAPS	1.57	1.44	1.17	1.50	1.64	1.72	1.80	-2.25%
YoY %	9.03%	23.08%	-22.00%	-8.54%	-4.65%	-4.44%	-	-
Horiz. %	87.22%	80.00%	65.00%	83.33%	91.11%	95.56%	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