[HENGYUAN] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Announcement Date
07-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -46.8%
YoY- 199.89%
Quarter Report
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 11,415,110 8,078,670 5,075,767 2,191,049 10,886,840 8,421,313 5,381,067 64.87%
PBT 794,212 593,961 422,490 190,553 325,385 360,844 266,978 106.43%
Tax -200,994 -159,382 -116,740 -53,187 -67,168 -101,685 -75,350 91.99%
NP 593,218 434,579 305,750 137,366 258,217 259,159 191,628 111.97%
-
NP to SH 593,218 434,579 305,750 137,366 258,217 259,159 191,628 111.97%
-
Tax Rate 25.31% 26.83% 27.63% 27.91% 20.64% 28.18% 28.22% -
Total Cost 10,821,892 7,644,091 4,770,017 2,053,683 10,628,623 8,162,154 5,189,439 63.00%
-
Net Worth 2,405,991 2,247,354 2,162,269 2,077,109 1,939,734 1,940,647 1,942,228 15.29%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,099 59,999 59,998 - 2,699 155,993 155,990 -94.29%
Div Payout % 0.35% 13.81% 19.62% - 1.05% 60.19% 81.40% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 2,405,991 2,247,354 2,162,269 2,077,109 1,939,734 1,940,647 1,942,228 15.29%
NOSH 299,998 299,999 299,990 299,991 299,989 299,987 299,981 0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.20% 5.38% 6.02% 6.27% 2.37% 3.08% 3.56% -
ROE 24.66% 19.34% 14.14% 6.61% 13.31% 13.35% 9.87% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3,805.05 2,692.90 1,691.98 730.37 3,629.07 2,807.22 1,793.80 64.86%
EPS 197.74 144.86 101.92 45.79 86.07 86.39 63.88 111.96%
DPS 0.70 20.00 20.00 0.00 0.90 52.00 52.00 -94.29%
NAPS 8.02 7.4912 7.2078 6.9239 6.466 6.4691 6.4745 15.29%
Adjusted Per Share Value based on latest NOSH - 299,991
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3,805.43 2,693.17 1,692.10 730.42 3,629.32 2,807.39 1,793.87 64.87%
EPS 197.76 144.87 101.93 45.79 86.08 86.40 63.88 111.97%
DPS 0.70 20.00 20.00 0.00 0.90 52.00 52.00 -94.29%
NAPS 8.0208 7.492 7.2083 6.9244 6.4664 6.4695 6.4748 15.29%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 11.30 11.00 10.40 11.00 10.60 10.30 10.10 -
P/RPS 0.30 0.41 0.61 1.51 0.29 0.37 0.56 -33.96%
P/EPS 5.71 7.59 10.20 24.02 12.31 11.92 15.81 -49.19%
EY 17.50 13.17 9.80 4.16 8.12 8.39 6.32 96.82%
DY 0.06 1.82 1.92 0.00 0.08 5.05 5.15 -94.81%
P/NAPS 1.41 1.47 1.44 1.59 1.64 1.59 1.56 -6.50%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 14/02/08 01/11/07 13/08/07 07/05/07 28/02/07 23/11/06 17/08/06 -
Price 11.50 11.60 10.80 10.70 10.20 10.40 10.60 -
P/RPS 0.30 0.43 0.64 1.47 0.28 0.37 0.59 -36.21%
P/EPS 5.82 8.01 10.60 23.37 11.85 12.04 16.59 -50.16%
EY 17.19 12.49 9.44 4.28 8.44 8.31 6.03 100.66%
DY 0.06 1.72 1.85 0.00 0.09 5.00 4.91 -94.65%
P/NAPS 1.43 1.55 1.50 1.55 1.58 1.61 1.64 -8.70%

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