[HENGYUAN] YoY Quarter Result on 31-Dec-2007 [#4]

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Quarter Result
Revenue	2,537,416	2,458,607	2,493,558	3,336,441	2,465,527	2,748,668	2,185,650	2.51%
YoY %	3.21%	-1.40%	-25.26%	35.32%	-10.30%	25.76%	-	-
Horiz. %	116.09%	112.49%	114.09%	152.65%	112.81%	125.76%	100.00%	-
PBT	159,447	-37,025	-703,433	214,668	-35,460	141,306	204,275	-4.04%
YoY %	530.65%	94.74%	-427.68%	705.38%	-125.09%	-30.83%	-	-
Horiz. %	78.06%	-18.13%	-344.36%	105.09%	-17.36%	69.17%	100.00%	-
Tax	-44,788	29,431	180,321	-56,030	34,517	-46,792	-16,515	18.08%
YoY %	-252.18%	-83.68%	421.83%	-262.33%	173.77%	-183.33%	-	-
Horiz. %	271.20%	-178.21%	-1,091.86%	339.27%	-209.00%	283.33%	100.00%	-
NP	114,659	-7,594	-523,112	158,638	-943	94,514	187,760	-7.88%
YoY %	1,609.86%	98.55%	-429.75%	16,922.69%	-101.00%	-49.66%	-	-
Horiz. %	61.07%	-4.04%	-278.61%	84.49%	-0.50%	50.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	114,659	-7,594	-523,112	158,638	-943	94,514	187,760	-7.88%
YoY %	1,609.86%	98.55%	-429.75%	16,922.69%	-101.00%	-49.66%	-	-
Horiz. %	61.07%	-4.04%	-278.61%	84.49%	-0.50%	50.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.09%	-	-	26.10%	-	33.11%	8.08%	-
YoY %	0.00%	-	-	0.00%	-	309.78%	-	-
Horiz. %	347.65%	-	-	323.02%	-	409.78%	100.00%	-
Total Cost	2,422,757	2,466,201	3,016,670	3,177,803	2,466,470	2,654,154	1,997,890	3.26%
YoY %	-1.76%	-18.25%	-5.07%	28.84%	-7.07%	32.85%	-	-
Horiz. %	121.27%	123.44%	150.99%	159.06%	123.45%	132.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,091,881	2,094,761	1,920,577	2,432,609	1,919,249	1,919,453	1,563,306	4.97%
YoY %	-0.14%	9.07%	-21.05%	26.75%	-0.01%	22.78%	-	-
Horiz. %	133.81%	134.00%	122.85%	155.61%	122.77%	122.78%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	89,999	89,860	90,000	1,499	1,139	600	104,994	-2.53%
YoY %	0.15%	-0.16%	5,904.00%	31.61%	89.83%	-99.43%	-	-
Horiz. %	85.72%	85.59%	85.72%	1.43%	1.08%	0.57%	100.00%	-
Div Payout %	78.49%	0.00%	0.00%	0.95%	0.00%	0.63%	55.92%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-98.87%	-	-
Horiz. %	140.36%	0.00%	0.00%	1.70%	0.00%	1.13%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	2,091,881	2,094,761	1,920,577	2,432,609	1,919,249	1,919,453	1,563,306	4.97%
YoY %	-0.14%	9.07%	-21.05%	26.75%	-0.01%	22.78%	-	-
Horiz. %	133.81%	134.00%	122.85%	155.61%	122.77%	122.78%	100.00%	-
NOSH	299,997	299,534	300,001	299,996	299,971	300,041	299,984	0.00%
YoY %	0.15%	-0.16%	0.00%	0.01%	-0.02%	0.02%	-	-
Horiz. %	100.00%	99.85%	100.01%	100.00%	100.00%	100.02%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	4.52%	-0.31%	-20.98%	4.75%	-0.04%	3.44%	8.59%	-
YoY %	1,558.06%	98.52%	-541.68%	11,975.00%	-101.16%	-59.95%	-	-
Horiz. %	52.62%	-3.61%	-244.24%	55.30%	-0.47%	40.05%	100.00%	-
ROE	5.48%	-0.36%	-27.24%	6.52%	-0.05%	4.92%	12.01%	-
YoY %	1,622.22%	98.68%	-517.79%	13,140.00%	-101.02%	-59.03%	-	-
Horiz. %	45.63%	-3.00%	-226.81%	54.29%	-0.42%	40.97%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	845.81	820.81	831.18	1,112.16	821.92	916.10	728.59	2.51%
YoY %	3.05%	-1.25%	-25.26%	35.31%	-10.28%	25.74%	-	-
Horiz. %	116.09%	112.66%	114.08%	152.65%	112.81%	125.74%	100.00%	-
EPS	38.22	-2.53	-174.37	52.88	-0.31	31.50	62.59	-7.88%
YoY %	1,610.67%	98.55%	-429.75%	17,158.06%	-100.98%	-49.67%	-	-
Horiz. %	61.06%	-4.04%	-278.59%	84.49%	-0.50%	50.33%	100.00%	-
DPS	30.00	30.00	30.00	0.50	0.38	0.20	35.00	-2.53%
YoY %	0.00%	0.00%	5,900.00%	31.58%	90.00%	-99.43%	-	-
Horiz. %	85.71%	85.71%	85.71%	1.43%	1.09%	0.57%	100.00%	-
NAPS	6.973	6.9934	6.4019	8.1088	6.3981	6.3973	5.2113	4.97%
YoY %	-0.29%	9.24%	-21.05%	26.74%	0.01%	22.76%	-	-
Horiz. %	133.81%	134.20%	122.85%	155.60%	122.77%	122.76%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 299,996
RPS	845.81	819.54	831.19	1,112.15	821.84	916.22	728.55	2.51%
YoY %	3.21%	-1.40%	-25.26%	35.32%	-10.30%	25.76%	-	-
Horiz. %	116.09%	112.49%	114.09%	152.65%	112.80%	125.76%	100.00%	-
EPS	38.22	-2.53	-174.37	52.88	-0.31	31.50	62.59	-7.88%
YoY %	1,610.67%	98.55%	-429.75%	17,158.06%	-100.98%	-49.67%	-	-
Horiz. %	61.06%	-4.04%	-278.59%	84.49%	-0.50%	50.33%	100.00%	-
DPS	30.00	29.95	30.00	0.50	0.38	0.20	35.00	-2.53%
YoY %	0.17%	-0.17%	5,900.00%	31.58%	90.00%	-99.43%	-	-
Horiz. %	85.71%	85.57%	85.71%	1.43%	1.09%	0.57%	100.00%	-
NAPS	6.9729	6.9825	6.4019	8.1087	6.3975	6.3982	5.211	4.97%
YoY %	-0.14%	9.07%	-21.05%	26.75%	-0.01%	22.78%	-	-
Horiz. %	133.81%	134.00%	122.85%	155.61%	122.77%	122.78%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	10.76	10.52	8.10	11.30	10.60	9.75	9.70	-
P/RPS	1.27	1.28	0.97	1.02	1.29	1.06	1.33	-0.76%
YoY %	-0.78%	31.96%	-4.90%	-20.93%	21.70%	-20.30%	-	-
Horiz. %	95.49%	96.24%	72.93%	76.69%	96.99%	79.70%	100.00%	-
P/EPS	28.15	-414.95	-4.65	21.37	-3,371.90	30.95	15.50	10.45%
YoY %	106.78%	-8,823.66%	-121.76%	100.63%	-10,994.67%	99.68%	-	-
Horiz. %	181.61%	-2,677.10%	-30.00%	137.87%	-21,754.19%	199.68%	100.00%	-
EY	3.55	-0.24	-21.53	4.68	-0.03	3.23	6.45	-9.46%
YoY %	1,579.17%	98.89%	-560.04%	15,700.00%	-100.93%	-49.92%	-	-
Horiz. %	55.04%	-3.72%	-333.80%	72.56%	-0.47%	50.08%	100.00%	-
DY	2.79	2.85	3.70	0.04	0.04	0.02	3.61	-4.20%
YoY %	-2.11%	-22.97%	9,150.00%	0.00%	100.00%	-99.45%	-	-
Horiz. %	77.29%	78.95%	102.49%	1.11%	1.11%	0.55%	100.00%	-
P/NAPS	1.54	1.50	1.27	1.39	1.66	1.52	1.86	-3.09%
YoY %	2.67%	18.11%	-8.63%	-16.27%	9.21%	-18.28%	-	-
Horiz. %	82.80%	80.65%	68.28%	74.73%	89.25%	81.72%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	24/02/11	25/02/10	17/02/09	14/02/08	28/02/07	06/03/06	23/02/05	-
Price	10.30	10.70	8.70	11.50	10.20	9.80	8.65	-
P/RPS	1.22	1.30	1.05	1.03	1.24	1.07	1.19	0.41%
YoY %	-6.15%	23.81%	1.94%	-16.94%	15.89%	-10.08%	-	-
Horiz. %	102.52%	109.24%	88.24%	86.55%	104.20%	89.92%	100.00%	-
P/EPS	26.95	-422.05	-4.99	21.75	-3,244.66	31.11	13.82	11.76%
YoY %	106.39%	-8,357.92%	-122.94%	100.67%	-10,529.64%	125.11%	-	-
Horiz. %	195.01%	-3,053.91%	-36.11%	157.38%	-23,478.00%	225.11%	100.00%	-
EY	3.71	-0.24	-20.04	4.60	-0.03	3.21	7.24	-10.54%
YoY %	1,645.83%	98.80%	-535.65%	15,433.33%	-100.93%	-55.66%	-	-
Horiz. %	51.24%	-3.31%	-276.80%	63.54%	-0.41%	44.34%	100.00%	-
DY	2.91	2.80	3.45	0.04	0.04	0.02	4.05	-5.35%
YoY %	3.93%	-18.84%	8,525.00%	0.00%	100.00%	-99.51%	-	-
Horiz. %	71.85%	69.14%	85.19%	0.99%	0.99%	0.49%	100.00%	-
P/NAPS	1.48	1.53	1.36	1.42	1.59	1.53	1.66	-1.89%
YoY %	-3.27%	12.50%	-4.23%	-10.69%	3.92%	-7.83%	-	-
Horiz. %	89.16%	92.17%	81.93%	85.54%	95.78%	92.17%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos