[HENGYUAN] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -154.83%
YoY- -252.29%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 2,898,567 2,181,246 1,777,150 1,264,350 977,879 1,241,268 1,194,040 15.92%
PBT 207,470 116,121 195,021 -46,016 27,430 20,682 6,142 79.74%
Tax -61,647 -33,720 -19,724 1,043 2,101 -6,607 -2,635 69.07%
NP 145,823 82,401 175,297 -44,973 29,531 14,075 3,507 86.07%
-
NP to SH 145,823 82,401 175,297 -44,973 29,531 14,075 3,507 86.07%
-
Tax Rate 29.71% 29.04% 10.11% - -7.66% 31.95% 42.90% -
Total Cost 2,752,744 2,098,845 1,601,853 1,309,323 948,348 1,227,193 1,190,533 14.98%
-
Net Worth 1,942,256 1,743,799 1,234,039 869,578 782,271 795,282 733,547 17.61%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 95,995 35,996 30,001 - 9,003 9,003 - -
Div Payout % 65.83% 43.68% 17.11% - 30.49% 63.97% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,942,256 1,743,799 1,234,039 869,578 782,271 795,282 733,547 17.61%
NOSH 299,985 299,967 300,011 300,020 300,111 300,106 292,249 0.43%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.03% 3.78% 9.86% -3.56% 3.02% 1.13% 0.29% -
ROE 7.51% 4.73% 14.21% -5.17% 3.78% 1.77% 0.48% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 966.24 727.16 592.36 421.42 325.84 413.61 408.57 15.41%
EPS 48.61 27.47 58.43 -14.99 9.84 4.69 1.20 85.26%
DPS 32.00 12.00 10.00 0.00 3.00 3.00 0.00 -
NAPS 6.4745 5.8133 4.1133 2.8984 2.6066 2.65 2.51 17.10%
Adjusted Per Share Value based on latest NOSH - 300,020
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 966.29 727.16 592.44 421.49 325.99 413.80 398.05 15.92%
EPS 48.61 27.47 58.44 -14.99 9.84 4.69 1.17 86.05%
DPS 32.00 12.00 10.00 0.00 3.00 3.00 0.00 -
NAPS 6.4749 5.8133 4.1139 2.8989 2.6078 2.6512 2.4454 17.61%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 10.10 9.85 6.60 4.14 3.48 3.68 4.40 -
P/RPS 1.05 1.35 1.11 0.98 1.07 0.89 1.08 -0.46%
P/EPS 20.78 35.86 11.30 -27.62 35.37 78.46 366.67 -38.00%
EY 4.81 2.79 8.85 -3.62 2.83 1.27 0.27 61.57%
DY 3.17 1.22 1.52 0.00 0.86 0.82 0.00 -
P/NAPS 1.56 1.69 1.60 1.43 1.34 1.39 1.75 -1.89%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 17/08/06 18/08/05 16/08/04 26/08/03 02/09/02 03/09/01 24/08/00 -
Price 10.60 10.00 7.40 4.38 3.76 3.72 4.34 -
P/RPS 1.10 1.38 1.25 1.04 1.15 0.90 1.06 0.61%
P/EPS 21.81 36.40 12.66 -29.22 38.21 79.32 361.67 -37.36%
EY 4.59 2.75 7.90 -3.42 2.62 1.26 0.28 59.34%
DY 3.02 1.20 1.35 0.00 0.80 0.81 0.00 -
P/NAPS 1.64 1.72 1.80 1.51 1.44 1.40 1.73 -0.88%

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