[HENGYUAN] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
10-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 409.62%
YoY- 131.24%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 11,212,679 10,519,978 9,640,154 12,813,028 10,376,396 10,451,973 10,384,682 5.23%
PBT -163,813 -65,380 302,062 753,092 151,133 -10,225 37,468 -
Tax 38,069 30,377 -86,408 -210,928 -44,747 54 -13,802 -
NP -125,744 -35,002 215,654 542,164 106,386 -10,170 23,666 -
-
NP to SH -125,744 -35,002 215,654 542,164 106,386 -10,170 23,666 -
-
Tax Rate - - 28.61% 28.01% 29.61% - 36.84% -
Total Cost 11,338,423 10,554,981 9,424,500 12,270,864 10,270,010 10,462,143 10,361,016 6.17%
-
Net Worth 1,853,876 1,953,298 2,132,238 2,227,456 2,092,018 1,979,976 3,929,594 -39.31%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 120,013 80,006 120,007 - 150,008 800 230,887 -35.27%
Div Payout % 0.00% 0.00% 55.65% - 141.00% 0.00% 975.61% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,853,876 1,953,298 2,132,238 2,227,456 2,092,018 1,979,976 3,929,594 -39.31%
NOSH 300,000 300,022 300,019 300,002 300,016 300,314 577,219 -35.28%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -1.12% -0.33% 2.24% 4.23% 1.03% -0.10% 0.23% -
ROE -6.78% -1.79% 10.11% 24.34% 5.09% -0.51% 0.60% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3,737.14 3,506.39 3,213.18 4,270.98 3,458.60 3,480.34 1,799.09 62.58%
EPS -41.91 -11.67 71.88 180.72 35.46 -3.39 7.88 -
DPS 40.00 26.67 40.00 0.00 50.00 0.27 40.00 0.00%
NAPS 6.1789 6.5105 7.107 7.4248 6.973 6.593 6.8078 -6.24%
Adjusted Per Share Value based on latest NOSH - 300,002
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3,737.94 3,507.02 3,213.72 4,271.45 3,459.15 3,484.35 3,461.92 5.23%
EPS -41.92 -11.67 71.89 180.74 35.47 -3.39 7.89 -
DPS 40.01 26.67 40.01 0.00 50.01 0.27 76.97 -35.27%
NAPS 6.1802 6.5117 7.1082 7.4256 6.9741 6.6006 13.10 -39.31%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 9.18 9.50 10.48 10.80 10.76 10.70 10.60 -
P/RPS 0.25 0.27 0.33 0.25 0.31 0.31 0.59 -43.49%
P/EPS -21.90 -81.43 14.58 5.98 30.34 -315.94 258.54 -
EY -4.57 -1.23 6.86 16.73 3.30 -0.32 0.39 -
DY 4.36 2.81 3.82 0.00 4.65 0.02 3.77 10.14%
P/NAPS 1.49 1.46 1.47 1.45 1.54 1.62 1.56 -3.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 17/02/12 01/11/11 10/08/11 10/05/11 24/02/11 11/11/10 04/08/10 -
Price 9.80 9.60 10.00 10.84 10.30 10.70 10.72 -
P/RPS 0.26 0.27 0.31 0.25 0.30 0.31 0.60 -42.64%
P/EPS -23.38 -82.29 13.91 6.00 29.05 -315.94 261.46 -
EY -4.28 -1.22 7.19 16.67 3.44 -0.32 0.38 -
DY 4.08 2.78 4.00 0.00 4.85 0.02 3.73 6.14%
P/NAPS 1.59 1.47 1.41 1.46 1.48 1.62 1.57 0.84%

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