[HENGYUAN] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 42.82%
YoY- 104136.06%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 5,398,962 5,397,514 5,737,624 4,458,227 4,173,354 3,825,838 3,740,160 27.69%
PBT 186,396 85,782 355,624 197,964 152,612 152,206 194,692 -2.85%
Tax -21,957 -11,692 -27,556 -45,031 -45,533 -25,062 -58,528 -47.95%
NP 164,438 74,090 328,068 152,933 107,078 127,144 136,164 13.39%
-
NP to SH 164,438 74,090 328,068 152,933 107,078 127,144 136,164 13.39%
-
Tax Rate 11.78% 13.63% 7.75% 22.75% 29.84% 16.47% 30.06% -
Total Cost 5,234,524 5,323,424 5,409,556 4,305,294 4,066,276 3,698,694 3,603,996 28.22%
-
Net Worth 955,792 869,285 946,797 861,920 798,710 782,004 778,174 14.67%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 53,997 - - - -
Div Payout % - - - 35.31% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 955,792 869,285 946,797 861,920 798,710 782,004 778,174 14.67%
NOSH 299,997 299,919 299,970 299,986 299,996 300,009 299,920 0.01%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.05% 1.37% 5.72% 3.43% 2.57% 3.32% 3.64% -
ROE 17.20% 8.52% 34.65% 17.74% 13.41% 16.26% 17.50% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1,799.67 1,799.66 1,912.73 1,486.14 1,391.14 1,275.24 1,247.05 27.67%
EPS 54.81 24.70 109.36 50.98 35.69 42.38 45.40 13.36%
DPS 0.00 0.00 0.00 18.00 0.00 0.00 0.00 -
NAPS 3.186 2.8984 3.1563 2.8732 2.6624 2.6066 2.5946 14.65%
Adjusted Per Share Value based on latest NOSH - 299,979
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1,799.65 1,799.17 1,912.54 1,486.08 1,391.12 1,275.28 1,246.72 27.69%
EPS 54.81 24.70 109.36 50.98 35.69 42.38 45.39 13.38%
DPS 0.00 0.00 0.00 18.00 0.00 0.00 0.00 -
NAPS 3.186 2.8976 3.156 2.8731 2.6624 2.6067 2.5939 14.67%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.04 4.14 3.40 3.80 3.50 3.48 3.74 -
P/RPS 0.22 0.23 0.18 0.26 0.25 0.27 0.30 -18.66%
P/EPS 7.37 16.76 3.11 7.45 9.81 8.21 8.24 -7.16%
EY 13.57 5.97 32.17 13.42 10.20 12.18 12.14 7.69%
DY 0.00 0.00 0.00 4.74 0.00 0.00 0.00 -
P/NAPS 1.27 1.43 1.08 1.32 1.31 1.34 1.44 -8.02%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 26/08/03 28/05/03 24/02/03 18/11/02 02/09/02 16/05/02 -
Price 4.20 4.38 3.88 3.26 3.44 3.76 3.86 -
P/RPS 0.23 0.24 0.20 0.22 0.25 0.29 0.31 -18.02%
P/EPS 7.66 17.73 3.55 6.39 9.64 8.87 8.50 -6.69%
EY 13.05 5.64 28.19 15.64 10.38 11.27 11.76 7.17%
DY 0.00 0.00 0.00 5.52 0.00 0.00 0.00 -
P/NAPS 1.32 1.51 1.23 1.13 1.29 1.44 1.49 -7.75%

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