[HENGYUAN] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
21-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -100.34%
YoY- -100.13%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 4,173,354 3,825,838 3,740,160 4,601,402 4,834,558 4,918,456 4,871,840 -9.79%
PBT 152,612 152,206 194,692 3,928 64,638 129,526 176,324 -9.17%
Tax -45,533 -25,062 -58,528 -3,928 -21,044 -39,110 -51,792 -8.22%
NP 107,078 127,144 136,164 0 43,594 90,416 124,532 -9.56%
-
NP to SH 107,078 127,144 136,164 -147 43,594 90,416 124,532 -9.56%
-
Tax Rate 29.84% 16.47% 30.06% 100.00% 32.56% 30.19% 29.37% -
Total Cost 4,066,276 3,698,694 3,603,996 4,601,402 4,790,964 4,828,040 4,747,308 -9.79%
-
Net Worth 798,710 782,004 778,174 744,238 783,564 794,964 783,578 1.28%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 798,710 782,004 778,174 744,238 783,564 794,964 783,578 1.28%
NOSH 299,996 300,009 299,920 299,963 299,963 299,986 300,221 -0.04%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 2.57% 3.32% 3.64% 0.00% 0.90% 1.84% 2.56% -
ROE 13.41% 16.26% 17.50% -0.02% 5.56% 11.37% 15.89% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1,391.14 1,275.24 1,247.05 1,533.99 1,611.72 1,639.56 1,622.75 -9.74%
EPS 35.69 42.38 45.40 0.00 14.53 30.14 41.48 -9.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6624 2.6066 2.5946 2.4811 2.6122 2.65 2.61 1.33%
Adjusted Per Share Value based on latest NOSH - 299,936
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1,391.12 1,275.28 1,246.72 1,533.80 1,611.52 1,639.49 1,623.95 -9.79%
EPS 35.69 42.38 45.39 -0.05 14.53 30.14 41.51 -9.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6624 2.6067 2.5939 2.4808 2.6119 2.6499 2.6119 1.28%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 3.50 3.48 3.74 3.80 3.30 3.68 3.58 -
P/RPS 0.25 0.27 0.30 0.25 0.20 0.22 0.22 8.88%
P/EPS 9.81 8.21 8.24 -7,754.15 22.71 12.21 8.63 8.91%
EY 10.20 12.18 12.14 -0.01 4.40 8.19 11.59 -8.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.34 1.44 1.53 1.26 1.39 1.37 -2.93%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 18/11/02 02/09/02 16/05/02 21/02/02 12/11/01 03/09/01 17/05/01 -
Price 3.44 3.76 3.86 3.80 3.50 3.72 3.82 -
P/RPS 0.25 0.29 0.31 0.25 0.22 0.23 0.24 2.75%
P/EPS 9.64 8.87 8.50 -7,754.15 24.08 12.34 9.21 3.08%
EY 10.38 11.27 11.76 -0.01 4.15 8.10 10.86 -2.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.44 1.49 1.53 1.34 1.40 1.46 -7.91%

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