[HENGYUAN] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -46.37%
YoY- 140.94%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 5,496,898 4,049,222 2,698,757 1,434,406 4,458,227 3,130,016 1,912,919 101.73%
PBT 249,624 139,797 42,891 88,906 197,964 114,459 76,103 120.28%
Tax -67,340 -16,468 -5,846 -6,889 -45,031 -34,150 -12,531 205.86%
NP 182,284 123,329 37,045 82,017 152,933 80,309 63,572 101.44%
-
NP to SH 182,284 123,329 37,045 82,017 152,933 80,309 63,572 101.44%
-
Tax Rate 26.98% 11.78% 13.63% 7.75% 22.75% 29.84% 16.47% -
Total Cost 5,314,614 3,925,893 2,661,712 1,352,389 4,305,294 3,049,707 1,849,347 101.74%
-
Net Worth 1,001,062 955,792 869,285 946,797 861,920 798,710 782,004 17.84%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 75,001 - - - 53,997 - - -
Div Payout % 41.15% - - - 35.31% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,001,062 955,792 869,285 946,797 861,920 798,710 782,004 17.84%
NOSH 300,006 299,997 299,919 299,970 299,986 299,996 300,009 -0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.32% 3.05% 1.37% 5.72% 3.43% 2.57% 3.32% -
ROE 18.21% 12.90% 4.26% 8.66% 17.74% 10.05% 8.13% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1,832.26 1,349.75 899.83 478.18 1,486.14 1,043.35 637.62 101.73%
EPS 60.76 41.11 12.35 27.34 50.98 26.77 21.19 101.44%
DPS 25.00 0.00 0.00 0.00 18.00 0.00 0.00 -
NAPS 3.3368 3.186 2.8984 3.1563 2.8732 2.6624 2.6066 17.84%
Adjusted Per Share Value based on latest NOSH - 299,970
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1,832.49 1,349.88 899.68 478.18 1,486.23 1,043.45 637.71 101.73%
EPS 60.77 41.11 12.35 27.34 50.98 26.77 21.19 101.46%
DPS 25.00 0.00 0.00 0.00 18.00 0.00 0.00 -
NAPS 3.3372 3.1863 2.8979 3.1563 2.8734 2.6626 2.607 17.84%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.46 4.04 4.14 3.40 3.80 3.50 3.48 -
P/RPS 0.24 0.30 0.46 0.71 0.26 0.34 0.55 -42.38%
P/EPS 7.34 9.83 33.52 12.44 7.45 13.07 16.42 -41.45%
EY 13.62 10.18 2.98 8.04 13.42 7.65 6.09 70.76%
DY 5.61 0.00 0.00 0.00 4.74 0.00 0.00 -
P/NAPS 1.34 1.27 1.43 1.08 1.32 1.31 1.34 0.00%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 17/02/04 18/11/03 26/08/03 28/05/03 24/02/03 18/11/02 02/09/02 -
Price 4.50 4.20 4.38 3.88 3.26 3.44 3.76 -
P/RPS 0.25 0.31 0.49 0.81 0.22 0.33 0.59 -43.49%
P/EPS 7.41 10.22 35.46 14.19 6.39 12.85 17.74 -44.03%
EY 13.50 9.79 2.82 7.05 15.64 7.78 5.64 78.65%
DY 5.56 0.00 0.00 0.00 5.52 0.00 0.00 -
P/NAPS 1.35 1.32 1.51 1.23 1.13 1.29 1.44 -4.20%

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