[HENGYUAN] YoY TTM Result on 31-Mar-2008 [#1]

Announcement Date
14-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -2.5%
YoY- 65.36%
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 11,095,686 9,599,539 11,489,648 12,650,761 10,595,389 9,922,657 8,238,050 5.08%
PBT 262,975 313,769 -460,082 781,586 456,429 524,585 821,599 -17.28%
Tax -79,017 -77,767 112,995 -203,186 -106,652 -152,049 -78,315 0.14%
NP 183,958 236,002 -347,087 578,400 349,777 372,536 743,284 -20.75%
-
NP to SH 183,958 236,619 -347,087 578,400 349,777 372,536 743,284 -20.75%
-
Tax Rate 30.05% 24.78% - 26.00% 23.37% 28.98% 9.53% -
Total Cost 10,911,728 9,363,537 11,836,735 12,072,361 10,245,612 9,550,121 7,494,766 6.45%
-
Net Worth 2,227,456 2,157,013 1,800,159 2,528,529 2,077,109 1,964,755 1,758,888 4.01%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 144,395 149,859 150,000 62,097 97,135 156,587 194,996 -4.88%
Div Payout % 78.49% 63.33% 0.00% 10.74% 27.77% 42.03% 26.23% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 2,227,456 2,157,013 1,800,159 2,528,529 2,077,109 1,964,755 1,758,888 4.01%
NOSH 300,002 300,051 300,026 299,997 299,991 299,967 300,018 -0.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 1.66% 2.46% -3.02% 4.57% 3.30% 3.75% 9.02% -
ROE 8.26% 10.97% -19.28% 22.87% 16.84% 18.96% 42.26% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 3,698.53 3,199.29 3,829.54 4,216.95 3,531.90 3,307.91 2,745.85 5.08%
EPS 61.32 78.86 -115.69 192.80 116.60 124.19 247.75 -20.75%
DPS 48.13 50.00 50.00 20.70 32.38 52.20 65.00 -4.88%
NAPS 7.4248 7.1888 6.00 8.4285 6.9239 6.5499 5.8626 4.01%
Adjusted Per Share Value based on latest NOSH - 299,997
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 3,698.56 3,199.85 3,829.88 4,216.92 3,531.80 3,307.55 2,746.02 5.08%
EPS 61.32 78.87 -115.70 192.80 116.59 124.18 247.76 -20.75%
DPS 48.13 49.95 50.00 20.70 32.38 52.20 65.00 -4.88%
NAPS 7.4249 7.19 6.0005 8.4284 6.9237 6.5492 5.863 4.01%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 10.80 10.74 9.60 10.90 11.00 10.20 8.95 -
P/RPS 0.29 0.34 0.25 0.26 0.31 0.31 0.33 -2.12%
P/EPS 17.61 13.62 -8.30 5.65 9.43 8.21 3.61 30.21%
EY 5.68 7.34 -12.05 17.69 10.60 12.18 27.68 -23.19%
DY 4.46 4.66 5.21 1.90 2.94 5.12 7.26 -7.79%
P/NAPS 1.45 1.49 1.60 1.29 1.59 1.56 1.53 -0.89%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 10/05/11 11/05/10 06/05/09 14/05/08 07/05/07 18/05/06 18/05/05 -
Price 10.84 10.80 10.10 11.30 10.70 10.60 9.25 -
P/RPS 0.29 0.34 0.26 0.27 0.30 0.32 0.34 -2.61%
P/EPS 17.68 13.70 -8.73 5.86 9.18 8.54 3.73 29.59%
EY 5.66 7.30 -11.45 17.06 10.90 11.72 26.78 -22.81%
DY 4.44 4.63 4.95 1.83 3.03 4.92 7.03 -7.36%
P/NAPS 1.46 1.50 1.68 1.34 1.55 1.62 1.58 -1.30%

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