[HENGYUAN] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 38.91%
YoY- 267.75%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 6,946,465 4,436,222 2,254,976 7,510,539 5,324,889 3,304,616 1,527,466 174.23%
PBT 540,617 332,967 216,845 741,908 537,633 332,176 137,154 149.32%
Tax -112,997 -55,164 -21,443 -71,564 -55,049 -34,417 -14,692 289.15%
NP 427,620 277,803 195,402 670,344 482,584 297,759 122,462 129.98%
-
NP to SH 427,620 277,803 195,402 670,344 482,584 297,759 122,462 129.98%
-
Tax Rate 20.90% 16.57% 9.89% 9.65% 10.24% 10.36% 10.71% -
Total Cost 6,518,845 4,158,419 2,059,574 6,840,195 4,842,305 3,006,857 1,405,004 177.92%
-
Net Worth 1,867,890 1,744,015 1,758,888 1,563,375 1,397,231 1,234,027 1,123,488 40.29%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 126,000 66,000 30,001 194,998 90,000 60,001 - -
Div Payout % 29.47% 23.76% 15.35% 29.09% 18.65% 20.15% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,867,890 1,744,015 1,758,888 1,563,375 1,397,231 1,234,027 1,123,488 40.29%
NOSH 300,000 300,004 300,018 299,997 300,002 300,009 300,004 -0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.16% 6.26% 8.67% 8.93% 9.06% 9.01% 8.02% -
ROE 22.89% 15.93% 11.11% 42.88% 34.54% 24.13% 10.90% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2,315.49 1,478.72 751.61 2,503.54 1,774.95 1,101.51 509.15 174.24%
EPS 142.54 92.60 65.13 223.45 160.86 99.25 40.82 129.99%
DPS 42.00 22.00 10.00 65.00 30.00 20.00 0.00 -
NAPS 6.2263 5.8133 5.8626 5.2113 4.6574 4.1133 3.7449 40.30%
Adjusted Per Share Value based on latest NOSH - 299,984
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2,315.73 1,478.89 751.74 2,503.77 1,775.15 1,101.65 509.21 174.23%
EPS 142.55 92.61 65.14 223.47 160.88 99.26 40.82 130.00%
DPS 42.00 22.00 10.00 65.01 30.00 20.00 0.00 -
NAPS 6.2269 5.814 5.8636 5.2118 4.6579 4.1138 3.7453 40.29%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 11.70 9.85 8.95 9.70 7.60 6.60 6.15 -
P/RPS 0.51 0.67 1.19 0.39 0.43 0.60 1.21 -43.75%
P/EPS 8.21 10.64 13.74 4.34 4.72 6.65 15.07 -33.27%
EY 12.18 9.40 7.28 23.04 21.17 15.04 6.64 49.79%
DY 3.59 2.23 1.12 6.70 3.95 3.03 0.00 -
P/NAPS 1.88 1.69 1.53 1.86 1.63 1.60 1.64 9.52%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 18/08/05 18/05/05 23/02/05 22/11/04 16/08/04 11/05/04 -
Price 10.10 10.00 9.25 8.65 8.90 7.40 6.15 -
P/RPS 0.44 0.68 1.23 0.35 0.50 0.67 1.21 -49.02%
P/EPS 7.09 10.80 14.20 3.87 5.53 7.46 15.07 -39.48%
EY 14.11 9.26 7.04 25.83 18.07 13.41 6.64 65.21%
DY 4.16 2.20 1.08 7.51 3.37 2.70 0.00 -
P/NAPS 1.62 1.72 1.58 1.66 1.91 1.80 1.64 -0.81%

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