[HENGYUAN] YoY TTM Result on 31-Mar-2010 [#1]

Announcement Date
11-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -16.53%
YoY- 168.17%
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 14,992,934 11,712,973 11,095,686 9,599,539 11,489,648 12,650,761 10,595,389 5.95%
PBT -223,309 -314,225 262,975 313,769 -460,082 781,586 456,429 -
Tax 51,920 81,611 -79,017 -77,767 112,995 -203,186 -106,652 -
NP -171,389 -232,614 183,958 236,002 -347,087 578,400 349,777 -
-
NP to SH -107,844 -132,212 183,958 236,619 -347,087 578,400 349,777 -
-
Tax Rate - - 30.05% 24.78% - 26.00% 23.37% -
Total Cost 15,164,323 11,945,587 10,911,728 9,363,537 11,836,735 12,072,361 10,245,612 6.74%
-
Net Worth 1,622,940 1,837,320 2,227,456 2,157,013 1,800,159 2,528,529 2,077,109 -4.02%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - 119,994 144,395 149,859 150,000 62,097 97,135 -
Div Payout % - 0.00% 78.49% 63.33% 0.00% 10.74% 27.77% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,622,940 1,837,320 2,227,456 2,157,013 1,800,159 2,528,529 2,077,109 -4.02%
NOSH 300,000 300,000 300,002 300,051 300,026 299,997 299,991 0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -1.14% -1.99% 1.66% 2.46% -3.02% 4.57% 3.30% -
ROE -6.64% -7.20% 8.26% 10.97% -19.28% 22.87% 16.84% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4,997.64 3,904.32 3,698.53 3,199.29 3,829.54 4,216.95 3,531.90 5.95%
EPS -35.95 -44.07 61.32 78.86 -115.69 192.80 116.60 -
DPS 0.00 40.00 48.13 50.00 50.00 20.70 32.38 -
NAPS 5.4098 6.1244 7.4248 7.1888 6.00 8.4285 6.9239 -4.02%
Adjusted Per Share Value based on latest NOSH - 300,051
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4,997.64 3,904.32 3,698.56 3,199.85 3,829.88 4,216.92 3,531.80 5.95%
EPS -35.95 -44.07 61.32 78.87 -115.70 192.80 116.59 -
DPS 0.00 40.00 48.13 49.95 50.00 20.70 32.38 -
NAPS 5.4098 6.1244 7.4249 7.19 6.0005 8.4284 6.9237 -4.02%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 8.65 10.20 10.80 10.74 9.60 10.90 11.00 -
P/RPS 0.17 0.26 0.29 0.34 0.25 0.26 0.31 -9.51%
P/EPS -24.06 -23.14 17.61 13.62 -8.30 5.65 9.43 -
EY -4.16 -4.32 5.68 7.34 -12.05 17.69 10.60 -
DY 0.00 3.92 4.46 4.66 5.21 1.90 2.94 -
P/NAPS 1.60 1.67 1.45 1.49 1.60 1.29 1.59 0.10%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 15/05/13 14/05/12 10/05/11 11/05/10 06/05/09 14/05/08 07/05/07 -
Price 8.55 10.00 10.84 10.80 10.10 11.30 10.70 -
P/RPS 0.17 0.26 0.29 0.34 0.26 0.27 0.30 -9.02%
P/EPS -23.78 -22.69 17.68 13.70 -8.73 5.86 9.18 -
EY -4.20 -4.41 5.66 7.30 -11.45 17.06 10.90 -
DY 0.00 4.00 4.44 4.63 4.95 1.83 3.03 -
P/NAPS 1.58 1.63 1.46 1.50 1.68 1.34 1.55 0.31%

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