[HENGYUAN] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 23257.14%
YoY- 9.34%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 4,458,227 3,130,016 1,912,919 935,040 4,601,402 3,625,919 2,459,228 48.51%
PBT 197,964 114,459 76,103 48,673 3,928 48,479 64,763 110.19%
Tax -45,031 -34,150 -12,531 -14,632 -3,928 -15,783 -19,555 74.11%
NP 152,933 80,309 63,572 34,041 0 32,696 45,208 124.85%
-
NP to SH 152,933 80,309 63,572 34,041 -147 32,696 45,208 124.85%
-
Tax Rate 22.75% 29.84% 16.47% 30.06% 100.00% 32.56% 30.19% -
Total Cost 4,305,294 3,049,707 1,849,347 900,999 4,601,402 3,593,223 2,414,020 46.90%
-
Net Worth 861,920 798,710 782,004 778,174 744,239 783,564 794,964 5.52%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 53,997 - - - - - - -
Div Payout % 35.31% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 861,920 798,710 782,004 778,174 744,239 783,564 794,964 5.52%
NOSH 299,986 299,996 300,009 299,920 299,963 299,963 299,986 0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.43% 2.57% 3.32% 3.64% 0.00% 0.90% 1.84% -
ROE 17.74% 10.05% 8.13% 4.37% -0.02% 4.17% 5.69% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,486.14 1,043.35 637.62 311.76 1,533.99 1,208.79 819.78 48.51%
EPS 50.98 26.77 21.19 11.35 0.00 10.90 15.07 124.85%
DPS 18.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8732 2.6624 2.6066 2.5946 2.4811 2.6122 2.65 5.52%
Adjusted Per Share Value based on latest NOSH - 299,920
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,486.23 1,043.45 637.71 311.71 1,533.96 1,208.76 819.83 48.51%
EPS 50.98 26.77 21.19 11.35 -0.05 10.90 15.07 124.85%
DPS 18.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8734 2.6626 2.607 2.5942 2.4811 2.6121 2.6502 5.52%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 3.80 3.50 3.48 3.74 3.80 3.30 3.68 -
P/RPS 0.26 0.34 0.55 1.20 0.25 0.27 0.45 -30.56%
P/EPS 7.45 13.07 16.42 32.95 -7,754.15 30.28 24.42 -54.58%
EY 13.42 7.65 6.09 3.03 -0.01 3.30 4.10 119.97%
DY 4.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.31 1.34 1.44 1.53 1.26 1.39 -3.37%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 18/11/02 02/09/02 16/05/02 21/02/02 12/11/01 03/09/01 -
Price 3.26 3.44 3.76 3.86 3.80 3.50 3.72 -
P/RPS 0.22 0.33 0.59 1.24 0.25 0.29 0.45 -37.85%
P/EPS 6.39 12.85 17.74 34.01 -7,754.15 32.11 24.68 -59.27%
EY 15.64 7.78 5.64 2.94 -0.01 3.11 4.05 145.53%
DY 5.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.29 1.44 1.49 1.53 1.34 1.40 -13.27%

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