[HENGYUAN] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 55.02%
YoY- 312.84%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 11,169,981 9,132,115 6,772,566 5,377,431 4,105,500 5,121,524 4,768,439 15.23%
PBT 502,150 744,891 647,457 223,307 69,908 55,898 146,074 22.83%
Tax -148,477 -129,512 -105,923 -27,349 -22,442 -18,815 -38,747 25.08%
NP 353,673 615,379 541,534 195,958 47,466 37,083 107,327 21.97%
-
NP to SH 353,673 615,379 541,534 195,958 47,466 37,083 106,518 22.13%
-
Tax Rate 29.57% 17.39% 16.36% 12.25% 32.10% 33.66% 26.53% -
Total Cost 10,816,308 8,516,736 6,231,032 5,181,473 4,058,034 5,084,441 4,661,112 15.05%
-
Net Worth 1,940,758 1,867,840 1,397,182 955,899 798,576 783,785 598,962 21.63%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 156,588 230,990 120,000 44,996 35,992 - - -
Div Payout % 44.28% 37.54% 22.16% 22.96% 75.83% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,940,758 1,867,840 1,397,182 955,899 798,576 783,785 598,962 21.63%
NOSH 300,004 299,991 299,991 300,031 299,946 300,047 299,481 0.02%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.17% 6.74% 8.00% 3.64% 1.16% 0.72% 2.25% -
ROE 18.22% 32.95% 38.76% 20.50% 5.94% 4.73% 17.78% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3,723.27 3,044.12 2,257.58 1,792.29 1,368.75 1,706.90 1,592.23 15.20%
EPS 117.89 205.13 180.52 65.31 15.82 12.36 35.57 22.09%
DPS 52.20 77.00 40.00 15.00 12.00 0.00 0.00 -
NAPS 6.4691 6.2263 4.6574 3.186 2.6624 2.6122 2.00 21.59%
Adjusted Per Share Value based on latest NOSH - 300,031
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3,723.33 3,044.04 2,257.52 1,792.48 1,368.50 1,707.17 1,589.48 15.23%
EPS 117.89 205.13 180.51 65.32 15.82 12.36 35.51 22.12%
DPS 52.20 77.00 40.00 15.00 12.00 0.00 0.00 -
NAPS 6.4692 6.2261 4.6573 3.1863 2.6619 2.6126 1.9965 21.63%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 10.30 11.70 7.60 4.04 3.50 3.30 3.88 -
P/RPS 0.28 0.38 0.34 0.23 0.26 0.19 0.24 2.60%
P/EPS 8.74 5.70 4.21 6.19 22.12 26.70 10.91 -3.62%
EY 11.45 17.53 23.75 16.17 4.52 3.75 9.17 3.76%
DY 5.07 6.58 5.26 3.71 3.43 0.00 0.00 -
P/NAPS 1.59 1.88 1.63 1.27 1.31 1.26 1.94 -3.26%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 28/11/05 22/11/04 18/11/03 18/11/02 12/11/01 24/11/00 -
Price 10.40 10.10 8.90 4.20 3.44 3.50 3.78 -
P/RPS 0.28 0.33 0.39 0.23 0.25 0.21 0.24 2.60%
P/EPS 8.82 4.92 4.93 6.43 21.74 28.32 10.63 -3.06%
EY 11.34 20.31 20.28 15.55 4.60 3.53 9.41 3.15%
DY 5.02 7.62 4.49 3.57 3.49 0.00 0.00 -
P/NAPS 1.61 1.62 1.91 1.32 1.29 1.34 1.89 -2.63%

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