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

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
14-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 23.14%
YoY- 16922.69%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 2,537,416 2,458,607 2,493,558 3,336,441 2,465,527 2,748,668 2,185,650 2.51%
PBT 159,447 -37,025 -703,433 214,668 -35,460 141,306 204,275 -4.04%
Tax -44,788 29,431 180,321 -56,030 34,517 -46,792 -16,515 18.08%
NP 114,659 -7,594 -523,112 158,638 -943 94,514 187,760 -7.88%
-
NP to SH 114,659 -7,594 -523,112 158,638 -943 94,514 187,760 -7.88%
-
Tax Rate 28.09% - - 26.10% - 33.11% 8.08% -
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%
-
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%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 89,999 89,860 90,000 1,499 1,139 600 104,994 -2.53%
Div Payout % 78.49% 0.00% 0.00% 0.95% 0.00% 0.63% 55.92% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
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%
NOSH 299,997 299,534 300,001 299,996 299,971 300,041 299,984 0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 4.52% -0.31% -20.98% 4.75% -0.04% 3.44% 8.59% -
ROE 5.48% -0.36% -27.24% 6.52% -0.05% 4.92% 12.01% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 845.81 820.81 831.18 1,112.16 821.92 916.10 728.59 2.51%
EPS 38.22 -2.53 -174.37 52.88 -0.31 31.50 62.59 -7.88%
DPS 30.00 30.00 30.00 0.50 0.38 0.20 35.00 -2.53%
NAPS 6.973 6.9934 6.4019 8.1088 6.3981 6.3973 5.2113 4.97%
Adjusted Per Share Value based on latest NOSH - 299,996
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 845.89 819.62 831.27 1,112.26 821.93 916.32 728.63 2.51%
EPS 38.22 -2.53 -174.39 52.88 -0.31 31.51 62.59 -7.88%
DPS 30.00 29.96 30.00 0.50 0.38 0.20 35.00 -2.53%
NAPS 6.9737 6.9833 6.4026 8.1095 6.3982 6.3988 5.2116 4.97%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
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%
P/EPS 28.15 -414.95 -4.65 21.37 -3,371.90 30.95 15.50 10.45%
EY 3.55 -0.24 -21.53 4.68 -0.03 3.23 6.45 -9.46%
DY 2.79 2.85 3.70 0.04 0.04 0.02 3.61 -4.20%
P/NAPS 1.54 1.50 1.27 1.39 1.66 1.52 1.86 -3.09%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
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%
P/EPS 26.95 -422.05 -4.99 21.75 -3,244.66 31.11 13.82 11.76%
EY 3.71 -0.24 -20.04 4.60 -0.03 3.21 7.24 -10.54%
DY 2.91 2.80 3.45 0.04 0.04 0.02 4.05 -5.35%
P/NAPS 1.48 1.53 1.36 1.42 1.59 1.53 1.66 -1.89%

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