[HENGYUAN] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
06-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 22.1%
YoY- -22.11%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 13,086,128 11,415,110 10,886,840 9,695,133 7,510,539 5,496,898 4,458,227 19.63%
PBT -440,361 794,212 325,385 681,922 741,908 249,624 197,964 -
Tax 110,344 -200,994 -67,168 -159,790 -71,564 -67,340 -45,031 -
NP -330,017 593,218 258,217 522,132 670,344 182,284 152,933 -
-
NP to SH -330,017 593,218 258,217 522,132 670,344 182,284 152,933 -
-
Tax Rate - 25.31% 20.64% 23.43% 9.65% 26.98% 22.75% -
Total Cost 13,416,145 10,821,892 10,628,623 9,173,001 6,840,195 5,314,614 4,305,294 20.83%
-
Net Worth 1,920,494 2,405,991 1,939,734 1,919,234 1,563,375 1,001,062 861,920 14.27%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 149,994 2,099 2,699 300,006 194,998 75,001 53,997 18.54%
Div Payout % 0.00% 0.35% 1.05% 57.46% 29.09% 41.15% 35.31% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,920,494 2,405,991 1,939,734 1,919,234 1,563,375 1,001,062 861,920 14.27%
NOSH 299,988 299,998 299,989 300,006 299,997 300,006 299,986 0.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -2.52% 5.20% 2.37% 5.39% 8.93% 3.32% 3.43% -
ROE -17.18% 24.66% 13.31% 27.21% 42.88% 18.21% 17.74% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 4,362.21 3,805.05 3,629.07 3,231.64 2,503.54 1,832.26 1,486.14 19.63%
EPS -110.01 197.74 86.07 174.04 223.45 60.76 50.98 -
DPS 50.00 0.70 0.90 100.00 65.00 25.00 18.00 18.54%
NAPS 6.4019 8.02 6.466 6.3973 5.2113 3.3368 2.8732 14.27%
Adjusted Per Share Value based on latest NOSH - 300,041
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 4,362.49 3,805.43 3,629.32 3,232.04 2,503.77 1,832.49 1,486.23 19.63%
EPS -110.02 197.76 86.08 174.06 223.47 60.77 50.98 -
DPS 50.00 0.70 0.90 100.01 65.01 25.00 18.00 18.54%
NAPS 6.4023 8.0208 6.4664 6.3981 5.2118 3.3372 2.8734 14.27%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 8.10 11.30 10.60 9.75 9.70 4.46 3.80 -
P/RPS 0.19 0.30 0.29 0.30 0.39 0.24 0.26 -5.08%
P/EPS -7.36 5.71 12.31 5.60 4.34 7.34 7.45 -
EY -13.58 17.50 8.12 17.85 23.04 13.62 13.42 -
DY 6.17 0.06 0.08 10.26 6.70 5.61 4.74 4.48%
P/NAPS 1.27 1.41 1.64 1.52 1.86 1.34 1.32 -0.64%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 17/02/09 14/02/08 28/02/07 06/03/06 23/02/05 17/02/04 24/02/03 -
Price 8.70 11.50 10.20 9.80 8.65 4.50 3.26 -
P/RPS 0.20 0.30 0.28 0.30 0.35 0.25 0.22 -1.57%
P/EPS -7.91 5.82 11.85 5.63 3.87 7.41 6.39 -
EY -12.64 17.19 8.44 17.76 25.83 13.50 15.64 -
DY 5.75 0.06 0.09 10.20 7.51 5.56 5.52 0.68%
P/NAPS 1.36 1.43 1.58 1.53 1.66 1.35 1.13 3.13%

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