[HENGYUAN] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	8,649,582	8,274,054	7,320,884	13,086,128	14,123,426	14,724,244	13,706,800	-26.40%
YoY %	4.54%	13.02%	-44.06%	-7.34%	-4.08%	7.42%	-	-
Horiz. %	63.10%	60.36%	53.41%	95.47%	103.04%	107.42%	100.00%	-
PBT	567,106	871,520	575,148	-440,361	350,764	1,296,212	654,036	-9.06%
YoY %	-34.93%	51.53%	230.61%	-225.54%	-72.94%	98.19%	-	-
Horiz. %	86.71%	133.25%	87.94%	-67.33%	53.63%	198.19%	100.00%	-
Tax	-169,393	-219,906	-153,236	110,344	-93,302	-336,934	-163,840	2.24%
YoY %	22.97%	-43.51%	-238.87%	218.27%	72.31%	-105.65%	-	-
Horiz. %	103.39%	134.22%	93.53%	-67.35%	56.95%	205.65%	100.00%	-
NP	397,713	651,614	421,912	-330,017	257,461	959,278	490,196	-12.99%
YoY %	-38.96%	54.44%	227.85%	-228.18%	-73.16%	95.69%	-	-
Horiz. %	81.13%	132.93%	86.07%	-67.32%	52.52%	195.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	397,713	667,274	421,912	-330,017	257,461	959,278	490,196	-12.99%
YoY %	-40.40%	58.15%	227.85%	-228.18%	-73.16%	95.69%	-	-
Horiz. %	81.13%	136.12%	86.07%	-67.32%	52.52%	195.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.87%	25.23%	26.64%	-	26.60%	25.99%	25.05%	-
YoY %	18.39%	-5.29%	0.00%	-	2.35%	3.75%	-	-
Horiz. %	119.24%	100.72%	106.35%	-	106.19%	103.75%	100.00%	-
Total Cost	8,251,869	7,622,440	6,898,972	13,416,145	13,865,965	13,764,966	13,216,604	-26.92%
YoY %	8.26%	10.49%	-48.58%	-3.24%	0.73%	4.15%	-	-
Horiz. %	62.44%	57.67%	52.20%	101.51%	104.91%	104.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,151,331	2,186,775	1,800,159	1,920,494	2,443,869	2,774,622	2,528,529	-10.20%
YoY %	-1.62%	21.48%	-6.27%	-21.42%	-11.92%	9.73%	-	-
Horiz. %	85.08%	86.48%	71.19%	75.95%	96.65%	109.73%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	799	120,002	-	149,994	800	119,999	-	-
YoY %	-99.33%	0.00%	-	18,649.25%	-99.33%	0.00%	-	-
Horiz. %	0.67%	100.00%	-	125.00%	0.67%	100.00%	-	-
Div Payout %	0.20%	17.98%	-	0.00%	0.31%	12.51%	-	-
YoY %	-98.89%	0.00%	-	0.00%	-97.52%	0.00%	-	-
Horiz. %	1.60%	143.73%	-	0.00%	2.48%	100.00%	-	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	2,151,331	2,186,775	1,800,159	1,920,494	2,443,869	2,774,622	2,528,529	-10.20%
YoY %	-1.62%	21.48%	-6.27%	-21.42%	-11.92%	9.73%	-	-
Horiz. %	85.08%	86.48%	71.19%	75.95%	96.65%	109.73%	100.00%	-
NOSH	299,995	300,006	300,026	299,988	300,023	299,998	299,997	-0.00%
YoY %	-0.00%	-0.01%	0.01%	-0.01%	0.01%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.01%	100.00%	100.01%	100.00%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	4.60%	7.88%	5.76%	-2.52%	1.82%	6.51%	3.58%	-
YoY %	-41.62%	36.81%	328.57%	-238.46%	-72.04%	81.84%	-	-
Horiz. %	128.49%	220.11%	160.89%	-70.39%	50.84%	181.84%	100.00%	-
ROE	18.49%	30.51%	23.44%	-17.18%	10.53%	34.57%	19.39%	-
YoY %	-39.40%	30.16%	236.44%	-263.15%	-69.54%	78.29%	-	-
Horiz. %	95.36%	157.35%	120.89%	-88.60%	54.31%	178.29%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	2,883.23	2,757.96	2,440.08	4,362.21	4,707.44	4,908.11	4,568.97	-26.40%
YoY %	4.54%	13.03%	-44.06%	-7.33%	-4.09%	7.42%	-	-
Horiz. %	63.10%	60.36%	53.41%	95.47%	103.03%	107.42%	100.00%	-
EPS	132.57	217.20	140.64	-110.01	85.83	319.76	163.40	-13.00%
YoY %	-38.96%	54.44%	227.84%	-228.17%	-73.16%	95.69%	-	-
Horiz. %	81.13%	132.93%	86.07%	-67.33%	52.53%	195.69%	100.00%	-
DPS	0.27	40.00	0.00	50.00	0.27	40.00	0.00	-
YoY %	-99.33%	0.00%	0.00%	18,418.52%	-99.33%	0.00%	-	-
Horiz. %	0.68%	100.00%	0.00%	125.00%	0.68%	100.00%	-	-
NAPS	7.1712	7.2891	6.00	6.4019	8.1456	9.2488	8.4285	-10.20%
YoY %	-1.62%	21.48%	-6.28%	-21.41%	-11.93%	9.73%	-	-
Horiz. %	85.08%	86.48%	71.19%	75.96%	96.64%	109.73%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 300,001
RPS	2,883.49	2,758.30	2,440.55	4,362.49	4,708.29	4,908.59	4,569.40	-26.40%
YoY %	4.54%	13.02%	-44.06%	-7.34%	-4.08%	7.42%	-	-
Horiz. %	63.10%	60.36%	53.41%	95.47%	103.04%	107.42%	100.00%	-
EPS	132.58	222.45	140.65	-110.02	85.83	319.79	163.42	-13.00%
YoY %	-40.40%	58.16%	227.84%	-228.18%	-73.16%	95.69%	-	-
Horiz. %	81.13%	136.12%	86.07%	-67.32%	52.52%	195.69%	100.00%	-
DPS	0.27	40.00	0.00	50.00	0.27	40.00	0.00	-
YoY %	-99.33%	0.00%	0.00%	18,418.52%	-99.33%	0.00%	-	-
Horiz. %	0.68%	100.00%	0.00%	125.00%	0.68%	100.00%	-	-
NAPS	7.1718	7.29	6.0011	6.4023	8.1471	9.2497	8.4293	-10.20%
YoY %	-1.62%	21.48%	-6.27%	-21.42%	-11.92%	9.73%	-	-
Horiz. %	85.08%	86.48%	71.19%	75.95%	96.65%	109.73%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	10.68	10.50	9.60	8.10	10.50	10.90	10.90	-
P/RPS	0.37	0.38	0.39	0.19	0.22	0.22	0.24	33.41%
YoY %	-2.63%	-2.56%	105.26%	-13.64%	0.00%	-8.33%	-	-
Horiz. %	154.17%	158.33%	162.50%	79.17%	91.67%	91.67%	100.00%	-
P/EPS	8.06	4.72	6.83	-7.36	12.24	3.41	6.67	13.43%
YoY %	70.76%	-30.89%	192.80%	-160.13%	258.94%	-48.88%	-	-
Horiz. %	120.84%	70.76%	102.40%	-110.34%	183.51%	51.12%	100.00%	-
EY	12.41	21.18	14.65	-13.58	8.17	29.34	14.99	-11.82%
YoY %	-41.41%	44.57%	207.88%	-266.22%	-72.15%	95.73%	-	-
Horiz. %	82.79%	141.29%	97.73%	-90.59%	54.50%	195.73%	100.00%	-
DY	0.02	3.81	0.00	6.17	0.03	3.67	0.00	-
YoY %	-99.48%	0.00%	0.00%	20,466.67%	-99.18%	0.00%	-	-
Horiz. %	0.54%	103.81%	0.00%	168.12%	0.82%	100.00%	-	-
P/NAPS	1.49	1.44	1.60	1.27	1.29	1.18	1.29	10.07%
YoY %	3.47%	-10.00%	25.98%	-1.55%	9.32%	-8.53%	-	-
Horiz. %	115.50%	111.63%	124.03%	98.45%	100.00%	91.47%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	12/11/09	27/08/09	06/05/09	17/02/09	12/11/08	14/08/08	14/05/08	-
Price	10.80	10.50	10.10	8.70	10.00	10.80	11.30	-
P/RPS	0.37	0.38	0.41	0.20	0.21	0.22	0.25	29.83%
YoY %	-2.63%	-7.32%	105.00%	-4.76%	-4.55%	-12.00%	-	-
Horiz. %	148.00%	152.00%	164.00%	80.00%	84.00%	88.00%	100.00%	-
P/EPS	8.15	4.72	7.18	-7.91	11.65	3.38	6.92	11.51%
YoY %	72.67%	-34.26%	190.77%	-167.90%	244.67%	-51.16%	-	-
Horiz. %	117.77%	68.21%	103.76%	-114.31%	168.35%	48.84%	100.00%	-
EY	12.28	21.18	13.92	-12.64	8.58	29.61	14.46	-10.31%
YoY %	-42.02%	52.16%	210.13%	-247.32%	-71.02%	104.77%	-	-
Horiz. %	84.92%	146.47%	96.27%	-87.41%	59.34%	204.77%	100.00%	-
DY	0.02	3.81	0.00	5.75	0.03	3.70	0.00	-
YoY %	-99.48%	0.00%	0.00%	19,066.67%	-99.19%	0.00%	-	-
Horiz. %	0.54%	102.97%	0.00%	155.41%	0.81%	100.00%	-	-
P/NAPS	1.51	1.44	1.68	1.36	1.23	1.17	1.34	8.28%
YoY %	4.86%	-14.29%	23.53%	10.57%	5.13%	-12.69%	-	-
Horiz. %	112.69%	107.46%	125.37%	101.49%	91.79%	87.31%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos