[HENGYUAN] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
02-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -13.25%
YoY- 109.81%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 1,434,406 1,328,210 1,217,098 977,879 935,040 975,483 1,166,691 14.77%
PBT 88,906 83,506 38,356 27,430 48,673 -44,551 -16,284 -
Tax -6,889 -10,881 -21,619 2,101 -14,632 44,551 16,284 -
NP 82,017 72,625 16,737 29,531 34,041 0 0 -
-
NP to SH 82,017 72,625 16,737 29,531 34,041 -32,843 -12,512 -
-
Tax Rate 7.75% 13.03% 56.36% -7.66% 30.06% - - -
Total Cost 1,352,389 1,255,585 1,200,361 948,348 900,999 975,483 1,166,691 10.35%
-
Net Worth 946,797 864,810 798,576 782,271 778,174 744,171 783,785 13.43%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 44,996 - 9,003 - - - -
Div Payout % - 61.96% - 30.49% - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 946,797 864,810 798,576 782,271 778,174 744,171 783,785 13.43%
NOSH 299,970 299,979 299,946 300,111 299,920 299,936 300,047 -0.01%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 5.72% 5.47% 1.38% 3.02% 3.64% 0.00% 0.00% -
ROE 8.66% 8.40% 2.10% 3.78% 4.37% -4.41% -1.60% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 478.18 442.77 405.77 325.84 311.76 325.23 388.83 14.80%
EPS 27.34 24.21 5.58 9.84 11.35 -10.95 -4.17 -
DPS 0.00 15.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.1563 2.8829 2.6624 2.6066 2.5946 2.4811 2.6122 13.45%
Adjusted Per Share Value based on latest NOSH - 300,111
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 478.18 442.78 405.74 325.99 311.71 325.19 388.94 14.77%
EPS 27.34 24.21 5.58 9.84 11.35 -10.95 -4.17 -
DPS 0.00 15.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.1563 2.883 2.6622 2.6078 2.5942 2.4808 2.6129 13.43%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 3.40 3.80 3.50 3.48 3.74 3.80 3.30 -
P/RPS 0.71 0.86 0.86 1.07 1.20 1.17 0.85 -11.31%
P/EPS 12.44 15.70 62.72 35.37 32.95 -34.70 -79.14 -
EY 8.04 6.37 1.59 2.83 3.03 -2.88 -1.26 -
DY 0.00 3.95 0.00 0.86 0.00 0.00 0.00 -
P/NAPS 1.08 1.32 1.31 1.34 1.44 1.53 1.26 -9.77%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 24/02/03 18/11/02 02/09/02 16/05/02 21/02/02 12/11/01 -
Price 3.88 3.26 3.44 3.76 3.86 3.80 3.50 -
P/RPS 0.81 0.74 0.85 1.15 1.24 1.17 0.90 -6.78%
P/EPS 14.19 13.47 61.65 38.21 34.01 -34.70 -83.93 -
EY 7.05 7.43 1.62 2.62 2.94 -2.88 -1.19 -
DY 0.00 4.60 0.00 0.80 0.00 0.00 0.00 -
P/NAPS 1.23 1.13 1.29 1.44 1.49 1.53 1.34 -5.55%

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