[HENGYUAN] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Cumulative Result
Revenue	5,381,067	2,482,500	9,695,133	6,946,465	4,436,222	2,254,976	7,510,539	-19.97%
YoY %	116.76%	-74.39%	39.57%	56.59%	96.73%	-69.98%	-	-
Horiz. %	71.65%	33.05%	129.09%	92.49%	59.07%	30.02%	100.00%	-
PBT	266,978	59,508	681,922	540,617	332,967	216,845	741,908	-49.50%
YoY %	348.64%	-91.27%	26.14%	62.36%	53.55%	-70.77%	-	-
Horiz. %	35.99%	8.02%	91.91%	72.87%	44.88%	29.23%	100.00%	-
Tax	-75,350	-13,703	-159,790	-112,997	-55,164	-21,443	-71,564	3.50%
YoY %	-449.88%	91.42%	-41.41%	-104.84%	-157.26%	70.04%	-	-
Horiz. %	105.29%	19.15%	223.28%	157.90%	77.08%	29.96%	100.00%	-
NP	191,628	45,805	522,132	427,620	277,803	195,402	670,344	-56.70%
YoY %	318.36%	-91.23%	22.10%	53.93%	42.17%	-70.85%	-	-
Horiz. %	28.59%	6.83%	77.89%	63.79%	41.44%	29.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	191,628	45,805	522,132	427,620	277,803	195,402	670,344	-56.70%
YoY %	318.36%	-91.23%	22.10%	53.93%	42.17%	-70.85%	-	-
Horiz. %	28.59%	6.83%	77.89%	63.79%	41.44%	29.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.22%	23.03%	23.43%	20.90%	16.57%	9.89%	9.65%	-
YoY %	22.54%	-1.71%	12.11%	26.13%	67.54%	2.49%	-	-
Horiz. %	292.44%	238.65%	242.80%	216.58%	171.71%	102.49%	100.00%	-
Total Cost	5,189,439	2,436,695	9,173,001	6,518,845	4,158,419	2,059,574	6,840,195	-16.85%
YoY %	112.97%	-73.44%	40.72%	56.76%	101.91%	-69.89%	-	-
Horiz. %	75.87%	35.62%	134.10%	95.30%	60.79%	30.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,942,228	1,964,755	1,919,234	1,867,890	1,744,015	1,758,888	1,563,375	15.61%
YoY %	-1.15%	2.37%	2.75%	7.10%	-0.85%	12.51%	-	-
Horiz. %	124.23%	125.67%	122.76%	119.48%	111.55%	112.51%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	155,990	59,993	300,006	126,000	66,000	30,001	194,998	-13.86%
YoY %	160.01%	-80.00%	138.10%	90.91%	119.99%	-84.61%	-	-
Horiz. %	80.00%	30.77%	153.85%	64.62%	33.85%	15.39%	100.00%	-
Div Payout %	81.40%	130.98%	57.46%	29.47%	23.76%	15.35%	29.09%	-
YoY %	-37.85%	127.95%	94.98%	24.03%	54.79%	-47.23%	-	-
Horiz. %	279.82%	450.26%	197.52%	101.31%	81.68%	52.77%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	1,942,228	1,964,755	1,919,234	1,867,890	1,744,015	1,758,888	1,563,375	15.61%
YoY %	-1.15%	2.37%	2.75%	7.10%	-0.85%	12.51%	-	-
Horiz. %	124.23%	125.67%	122.76%	119.48%	111.55%	112.51%	100.00%	-
NOSH	299,981	299,967	300,006	300,000	300,004	300,018	299,997	-0.00%
YoY %	0.00%	-0.01%	0.00%	-0.00%	-0.00%	0.01%	-	-
Horiz. %	99.99%	99.99%	100.00%	100.00%	100.00%	100.01%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	3.56%	1.85%	5.39%	6.16%	6.26%	8.67%	8.93%	-
YoY %	92.43%	-65.68%	-12.50%	-1.60%	-27.80%	-2.91%	-	-
Horiz. %	39.87%	20.72%	60.36%	68.98%	70.10%	97.09%	100.00%	-
ROE	9.87%	2.33%	27.21%	22.89%	15.93%	11.11%	42.88%	-
YoY %	323.61%	-91.44%	18.87%	43.69%	43.38%	-74.09%	-	-
Horiz. %	23.02%	5.43%	63.46%	53.38%	37.15%	25.91%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	1,793.80	827.59	3,231.64	2,315.49	1,478.72	751.61	2,503.54	-19.97%
YoY %	116.75%	-74.39%	39.57%	56.59%	96.74%	-69.98%	-	-
Horiz. %	71.65%	33.06%	129.08%	92.49%	59.07%	30.02%	100.00%	-
EPS	63.88	15.27	174.04	142.54	92.60	65.13	223.45	-56.70%
YoY %	318.34%	-91.23%	22.10%	53.93%	42.18%	-70.85%	-	-
Horiz. %	28.59%	6.83%	77.89%	63.79%	41.44%	29.15%	100.00%	-
DPS	52.00	20.00	100.00	42.00	22.00	10.00	65.00	-13.85%
YoY %	160.00%	-80.00%	138.10%	90.91%	120.00%	-84.62%	-	-
Horiz. %	80.00%	30.77%	153.85%	64.62%	33.85%	15.38%	100.00%	-
NAPS	6.4745	6.5499	6.3973	6.2263	5.8133	5.8626	5.2113	15.61%
YoY %	-1.15%	2.39%	2.75%	7.10%	-0.84%	12.50%	-	-
Horiz. %	124.24%	125.69%	122.76%	119.48%	111.55%	112.50%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 299,991
RPS	1,793.69	827.50	3,231.71	2,315.49	1,478.74	751.66	2,503.51	-19.97%
YoY %	116.76%	-74.39%	39.57%	56.59%	96.73%	-69.98%	-	-
Horiz. %	71.65%	33.05%	129.09%	92.49%	59.07%	30.02%	100.00%	-
EPS	63.88	15.27	174.04	142.54	92.60	65.13	223.45	-56.70%
YoY %	318.34%	-91.23%	22.10%	53.93%	42.18%	-70.85%	-	-
Horiz. %	28.59%	6.83%	77.89%	63.79%	41.44%	29.15%	100.00%	-
DPS	52.00	20.00	100.00	42.00	22.00	10.00	65.00	-13.85%
YoY %	160.00%	-80.00%	138.10%	90.91%	120.00%	-84.62%	-	-
Horiz. %	80.00%	30.77%	153.85%	64.62%	33.85%	15.38%	100.00%	-
NAPS	6.4741	6.5492	6.3974	6.2263	5.8134	5.863	5.2113	15.60%
YoY %	-1.15%	2.37%	2.75%	7.10%	-0.85%	12.51%	-	-
Horiz. %	124.23%	125.67%	122.76%	119.48%	111.55%	112.51%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	-
Price	10.10	10.20	9.75	11.70	9.85	8.95	9.70	-
P/RPS	0.56	1.23	0.30	0.51	0.67	1.19	0.39	27.36%
YoY %	-54.47%	310.00%	-41.18%	-23.88%	-43.70%	205.13%	-	-
Horiz. %	143.59%	315.38%	76.92%	130.77%	171.79%	305.13%	100.00%	-
P/EPS	15.81	66.80	5.60	8.21	10.64	13.74	4.34	137.31%
YoY %	-76.33%	1,092.86%	-31.79%	-22.84%	-22.56%	216.59%	-	-
Horiz. %	364.29%	1,539.17%	129.03%	189.17%	245.16%	316.59%	100.00%	-
EY	6.32	1.50	17.85	12.18	9.40	7.28	23.04	-57.88%
YoY %	321.33%	-91.60%	46.55%	29.57%	29.12%	-68.40%	-	-
Horiz. %	27.43%	6.51%	77.47%	52.86%	40.80%	31.60%	100.00%	-
DY	5.15	1.96	10.26	3.59	2.23	1.12	6.70	-16.12%
YoY %	162.76%	-80.90%	185.79%	60.99%	99.11%	-83.28%	-	-
Horiz. %	76.87%	29.25%	153.13%	53.58%	33.28%	16.72%	100.00%	-
P/NAPS	1.56	1.56	1.52	1.88	1.69	1.53	1.86	-11.09%
YoY %	0.00%	2.63%	-19.15%	11.24%	10.46%	-17.74%	-	-
Horiz. %	83.87%	83.87%	81.72%	101.08%	90.86%	82.26%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	17/08/06	18/05/06	06/03/06	28/11/05	18/08/05	18/05/05	23/02/05	-
Price	10.60	10.60	9.80	10.10	10.00	9.25	8.65	-
P/RPS	0.59	1.28	0.30	0.44	0.68	1.23	0.35	41.77%
YoY %	-53.91%	326.67%	-31.82%	-35.29%	-44.72%	251.43%	-	-
Horiz. %	168.57%	365.71%	85.71%	125.71%	194.29%	351.43%	100.00%	-
P/EPS	16.59	69.42	5.63	7.09	10.80	14.20	3.87	164.59%
YoY %	-76.10%	1,133.04%	-20.59%	-34.35%	-23.94%	266.93%	-	-
Horiz. %	428.68%	1,793.80%	145.48%	183.20%	279.07%	366.93%	100.00%	-
EY	6.03	1.44	17.76	14.11	9.26	7.04	25.83	-62.18%
YoY %	318.75%	-91.89%	25.87%	52.38%	31.53%	-72.74%	-	-
Horiz. %	23.34%	5.57%	68.76%	54.63%	35.85%	27.26%	100.00%	-
DY	4.91	1.89	10.20	4.16	2.20	1.08	7.51	-24.72%
YoY %	159.79%	-81.47%	145.19%	89.09%	103.70%	-85.62%	-	-
Horiz. %	65.38%	25.17%	135.82%	55.39%	29.29%	14.38%	100.00%	-
P/NAPS	1.64	1.62	1.53	1.62	1.72	1.58	1.66	-0.80%
YoY %	1.23%	5.88%	-5.56%	-5.81%	8.86%	-4.82%	-	-
Horiz. %	98.80%	97.59%	92.17%	97.59%	103.61%	95.18%	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