[HENGYUAN] YoY TTM Result on 30-Jun-2000 [#2]

Stock

[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD

Announcement Date

24-Aug-2000

Admission Sponsor

Sponsor

Financial Year

31-Dec-2000

Quarter

30-Jun-2000 [#2]

Profit Trend

QoQ- 12.06%

YoY--%

Quarter Report

HENGYUAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	5,244,064	4,055,093	5,355,456	4,368,360	6.27%
YoY %	29.32%	-24.28%	22.60%	-	-
Horiz. %	120.05%	92.83%	122.60%	100.00%	-
PBT	164,752	15,268	155,214	141,049	5.31%
YoY %	979.07%	-90.16%	10.04%	-	-
Horiz. %	116.80%	10.82%	110.04%	100.00%	-
Tax	-38,346	2,949	-46,053	-93,288	-25.64%
YoY %	-1,400.31%	106.40%	50.63%	-	-
Horiz. %	41.10%	-3.16%	49.37%	100.00%	-
NP	126,406	18,217	109,161	47,761	38.32%
YoY %	593.89%	-83.31%	128.56%	-	-
Horiz. %	264.66%	38.14%	228.56%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	126,406	18,217	109,161	46,952	39.11%
YoY %	593.89%	-83.31%	132.49%	-	-
Horiz. %	269.22%	38.80%	232.49%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	23.27%	-19.31%	29.67%	66.14%	-
YoY %	220.51%	-165.08%	-55.14%	-	-
Horiz. %	35.18%	-29.20%	44.86%	100.00%	-
Total Cost	5,117,658	4,036,876	5,246,295	4,320,599	5.80%
YoY %	26.77%	-23.05%	21.43%	-	-
Horiz. %	118.45%	93.43%	121.43%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	869,578	782,271	795,282	584,499	14.15%
YoY %	11.16%	-1.64%	36.06%	-	-
Horiz. %	148.77%	133.84%	136.06%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	44,996	35,992	-	-	-
YoY %	25.02%	0.00%	-	-	-
Horiz. %	125.02%	100.00%	-	-	-
Div Payout %	35.60%	197.58%	-	-	-
YoY %	-81.98%	0.00%	-	-	-
Horiz. %	18.02%	100.00%	-	-	-

	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	869,578	782,271	795,282	584,499	14.15%
YoY %	11.16%	-1.64%	36.06%	-	-
Horiz. %	148.77%	133.84%	136.06%	100.00%	-
NOSH	300,020	300,111	300,106	292,249	0.87%
YoY %	-0.03%	0.00%	2.69%	-	-
Horiz. %	102.66%	102.69%	102.69%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	2.41%	0.45%	2.04%	1.09%	-
YoY %	435.56%	-77.94%	87.16%	-	-
Horiz. %	221.10%	41.28%	187.16%	100.00%	-
ROE	14.54%	2.33%	13.73%	8.03%	-
YoY %	524.03%	-83.03%	70.98%	-	-
Horiz. %	181.07%	29.02%	170.98%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	1,747.90	1,351.19	1,784.52	1,494.73	5.35%
YoY %	29.36%	-24.28%	19.39%	-	-
Horiz. %	116.94%	90.40%	119.39%	100.00%	-
EPS	42.13	6.07	36.37	16.07	37.88%
YoY %	594.07%	-83.31%	126.32%	-	-
Horiz. %	262.17%	37.77%	226.32%	100.00%	-
DPS	15.00	12.00	0.00	0.00	-
YoY %	25.00%	0.00%	0.00%	-	-
Horiz. %	125.00%	100.00%	-	-	-
NAPS	2.8984	2.6066	2.65	2.00	13.16%
YoY %	11.19%	-1.64%	32.50%	-	-
Horiz. %	144.92%	130.33%	132.50%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 292,249
RPS	1,748.02	1,351.70	1,785.15	1,456.12	6.27%
YoY %	29.32%	-24.28%	22.60%	-	-
Horiz. %	120.05%	92.83%	122.60%	100.00%	-
EPS	42.14	6.07	36.39	15.65	39.12%
YoY %	594.23%	-83.32%	132.52%	-	-
Horiz. %	269.27%	38.79%	232.52%	100.00%	-
DPS	15.00	12.00	0.00	0.00	-
YoY %	25.00%	0.00%	0.00%	-	-
Horiz. %	125.00%	100.00%	-	-	-
NAPS	2.8986	2.6076	2.6509	1.9483	14.15%
YoY %	11.16%	-1.63%	36.06%	-	-
Horiz. %	148.78%	133.84%	136.06%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	4.14	3.48	3.68	4.40	-
P/RPS	0.24	0.26	0.21	0.29	-6.11%
YoY %	-7.69%	23.81%	-27.59%	-	-
Horiz. %	82.76%	89.66%	72.41%	100.00%	-
P/EPS	9.83	57.33	10.12	27.39	-28.93%
YoY %	-82.85%	466.50%	-63.05%	-	-
Horiz. %	35.89%	209.31%	36.95%	100.00%	-
EY	10.18	1.74	9.88	3.65	40.76%
YoY %	485.06%	-82.39%	170.68%	-	-
Horiz. %	278.90%	47.67%	270.68%	100.00%	-
DY	3.62	3.45	0.00	0.00	-
YoY %	4.93%	0.00%	0.00%	-	-
Horiz. %	104.93%	100.00%	-	-	-
P/NAPS	1.43	1.34	1.39	2.20	-13.37%
YoY %	6.72%	-3.60%	-36.82%	-	-
Horiz. %	65.00%	60.91%	63.18%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	26/08/03	02/09/02	03/09/01	24/08/00	-
Price	4.38	3.76	3.72	4.34	-
P/RPS	0.25	0.28	0.21	0.29	-4.82%
YoY %	-10.71%	33.33%	-27.59%	-	-
Horiz. %	86.21%	96.55%	72.41%	100.00%	-
P/EPS	10.40	61.94	10.23	27.01	-27.24%
YoY %	-83.21%	505.47%	-62.13%	-	-
Horiz. %	38.50%	229.32%	37.87%	100.00%	-
EY	9.62	1.61	9.78	3.70	37.50%
YoY %	497.52%	-83.54%	164.32%	-	-
Horiz. %	260.00%	43.51%	264.32%	100.00%	-
DY	3.42	3.19	0.00	0.00	-
YoY %	7.21%	0.00%	0.00%	-	-
Horiz. %	107.21%	100.00%	-	-	-
P/NAPS	1.51	1.44	1.40	2.17	-11.38%
YoY %	4.86%	2.86%	-35.48%	-	-
Horiz. %	69.59%	66.36%	64.52%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos