[HENGYUAN] YoY Cumulative 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- -46.37%
YoY- 140.94%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 2,482,500 2,254,976 1,527,466 1,434,406 935,040 1,217,960 0 -
PBT 59,508 216,845 137,154 88,906 48,673 44,081 0 -
Tax -13,703 -21,443 -14,692 -6,889 -14,632 -12,948 0 -
NP 45,805 195,402 122,462 82,017 34,041 31,133 0 -
-
NP to SH 45,805 195,402 122,462 82,017 34,041 31,133 0 -
-
Tax Rate 23.03% 9.89% 10.71% 7.75% 30.06% 29.37% - -
Total Cost 2,436,695 2,059,574 1,405,004 1,352,389 900,999 1,186,827 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 59,993 30,001 - - - - - -
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 2.33% 11.11% 10.90% 8.66% 4.37% 3.97% 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 827.59 751.61 509.15 478.18 311.76 405.69 0.00 -
EPS 15.27 65.13 40.82 27.34 11.35 10.37 0.00 -
DPS 20.00 10.00 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 827.59 751.74 509.21 478.18 311.71 406.03 0.00 -
EPS 15.27 65.14 40.82 27.34 11.35 10.38 0.00 -
DPS 20.00 10.00 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 1.23 1.19 1.21 0.71 1.20 0.88 0.00 -
P/EPS 66.80 13.74 15.07 12.44 32.95 34.52 0.00 -
EY 1.50 7.28 6.64 8.04 3.03 2.90 0.00 -
DY 1.96 1.12 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 1.28 1.23 1.21 0.81 1.24 0.94 0.00 -
P/EPS 69.42 14.20 15.07 14.19 34.01 36.84 0.00 -
EY 1.44 7.04 6.64 7.05 2.94 2.71 0.00 -
DY 1.89 1.08 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