[HENGYUAN] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -2.8%
YoY- 187.85%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 7,838,980 5,192,341 2,483,966 8,945,794 6,487,187 4,137,027 1,830,221 163.50%
PBT -7,669 18,734 77,078 388,305 425,330 435,760 143,787 -
Tax 41 -6,901 -18,462 -98,376 -127,045 -109,953 -38,309 -
NP -7,628 11,833 58,616 289,929 298,285 325,807 105,478 -
-
NP to SH -7,628 11,833 58,616 289,929 298,285 333,637 105,478 -
-
Tax Rate - 36.84% 23.95% 25.33% 29.87% 25.23% 26.64% -
Total Cost 7,846,608 5,180,508 2,425,350 8,655,865 6,188,902 3,811,220 1,724,743 174.30%
-
Net Worth 1,979,976 3,929,594 2,157,013 2,098,085 2,151,331 2,186,775 1,800,159 6.54%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 600 115,443 - 150,004 599 60,001 - -
Div Payout % 0.00% 975.61% - 51.74% 0.20% 17.98% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,979,976 3,929,594 2,157,013 2,098,085 2,151,331 2,186,775 1,800,159 6.54%
NOSH 300,314 577,219 300,051 300,009 299,995 300,006 300,026 0.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -0.10% 0.23% 2.36% 3.24% 4.60% 7.88% 5.76% -
ROE -0.39% 0.30% 2.72% 13.82% 13.87% 15.26% 5.86% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2,610.25 899.54 827.85 2,981.84 2,162.42 1,378.98 610.02 163.33%
EPS -2.54 3.94 19.54 96.64 99.43 108.60 35.16 -
DPS 0.20 20.00 0.00 50.00 0.20 20.00 0.00 -
NAPS 6.593 6.8078 7.1888 6.9934 7.1712 7.2891 6.00 6.47%
Adjusted Per Share Value based on latest NOSH - 299,534
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2,612.99 1,730.78 827.99 2,981.93 2,162.40 1,379.01 610.07 163.50%
EPS -2.54 3.94 19.54 96.64 99.43 111.21 35.16 -
DPS 0.20 38.48 0.00 50.00 0.20 20.00 0.00 -
NAPS 6.5999 13.0987 7.19 6.9936 7.1711 7.2893 6.0005 6.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 10.70 10.60 10.74 10.52 10.68 10.50 9.60 -
P/RPS 0.41 1.18 1.30 0.35 0.49 0.76 1.57 -59.11%
P/EPS -421.26 517.07 54.98 10.89 10.74 9.44 27.31 -
EY -0.24 0.19 1.82 9.19 9.31 10.59 3.66 -
DY 0.02 1.89 0.00 4.75 0.02 1.90 0.00 -
P/NAPS 1.62 1.56 1.49 1.50 1.49 1.44 1.60 0.83%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 04/08/10 11/05/10 25/02/10 12/11/09 27/08/09 06/05/09 -
Price 10.70 10.72 10.80 10.70 10.80 10.50 10.10 -
P/RPS 0.41 1.19 1.30 0.36 0.50 0.76 1.66 -60.60%
P/EPS -421.26 522.93 55.28 11.07 10.86 9.44 28.73 -
EY -0.24 0.19 1.81 9.03 9.21 10.59 3.48 -
DY 0.02 1.87 0.00 4.67 0.02 1.90 0.00 -
P/NAPS 1.62 1.57 1.50 1.53 1.51 1.44 1.68 -2.39%

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