[HENGYUAN] QoQ Cumulative 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- -100.45%
YoY- -100.13%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 3,130,016 1,912,919 935,040 4,601,402 3,625,919 2,459,228 1,217,960 87.51%
PBT 114,459 76,103 48,673 3,928 48,479 64,763 44,081 88.80%
Tax -34,150 -12,531 -14,632 -3,928 -15,783 -19,555 -12,948 90.78%
NP 80,309 63,572 34,041 0 32,696 45,208 31,133 87.98%
-
NP to SH 80,309 63,572 34,041 -147 32,696 45,208 31,133 87.98%
-
Tax Rate 29.84% 16.47% 30.06% 100.00% 32.56% 30.19% 29.37% -
Total Cost 3,049,707 1,849,347 900,999 4,601,402 3,593,223 2,414,020 1,186,827 87.49%
-
Net Worth 798,710 782,004 778,174 744,239 783,564 794,964 783,578 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 798,710 782,004 778,174 744,239 783,564 794,964 783,578 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 10.05% 8.13% 4.37% -0.02% 4.17% 5.69% 3.97% -
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 1,043.35 637.62 311.76 1,533.99 1,208.79 819.78 405.69 87.60%
EPS 26.77 21.19 11.35 0.00 10.90 15.07 10.37 88.07%
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 1,043.34 637.64 311.68 1,533.80 1,208.64 819.74 405.99 87.50%
EPS 26.77 21.19 11.35 -0.05 10.90 15.07 10.38 87.95%
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 0.34 0.55 1.20 0.25 0.27 0.45 0.88 -46.92%
P/EPS 13.07 16.42 32.95 -7,754.15 30.28 24.42 34.52 -47.63%
EY 7.65 6.09 3.03 -0.01 3.30 4.10 2.90 90.80%
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 0.33 0.59 1.24 0.25 0.29 0.45 0.94 -50.20%
P/EPS 12.85 17.74 34.01 -7,754.15 32.11 24.68 36.84 -50.41%
EY 7.78 5.64 2.94 -0.01 3.11 4.05 2.71 101.86%
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