[HENGYUAN] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -154.83%
YoY- -252.29%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,527,466 1,447,676 1,350,465 1,264,350 1,434,406 1,328,210 1,217,098 16.33%
PBT 137,154 109,824 96,911 -46,016 88,906 83,506 38,356 133.65%
Tax -14,692 -50,874 -10,622 1,043 -6,889 -10,881 -21,619 -22.68%
NP 122,462 58,950 86,289 -44,973 82,017 72,625 16,737 276.43%
-
NP to SH 122,462 58,950 86,289 -44,973 82,017 72,625 16,737 276.43%
-
Tax Rate 10.71% 46.32% 10.96% - 7.75% 13.03% 56.36% -
Total Cost 1,405,004 1,388,726 1,264,176 1,309,323 1,352,389 1,255,585 1,200,361 11.05%
-
Net Worth 1,123,488 1,001,040 955,899 869,578 946,797 864,810 798,576 25.52%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 60,000 - - - 44,996 - -
Div Payout % - 101.78% - - - 61.96% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,123,488 1,001,040 955,899 869,578 946,797 864,810 798,576 25.52%
NOSH 300,004 300,000 300,031 300,020 299,970 299,979 299,946 0.01%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.02% 4.07% 6.39% -3.56% 5.72% 5.47% 1.38% -
ROE 10.90% 5.89% 9.03% -5.17% 8.66% 8.40% 2.10% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 509.15 482.56 450.11 421.42 478.18 442.77 405.77 16.31%
EPS 40.82 19.65 28.76 -14.99 27.34 24.21 5.58 276.38%
DPS 0.00 20.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 3.7449 3.3368 3.186 2.8984 3.1563 2.8829 2.6624 25.51%
Adjusted Per Share Value based on latest NOSH - 300,020
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 509.21 482.61 450.20 421.49 478.18 442.78 405.74 16.33%
EPS 40.82 19.65 28.77 -14.99 27.34 24.21 5.58 276.38%
DPS 0.00 20.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 3.7453 3.3371 3.1867 2.8989 3.1563 2.883 2.6622 25.52%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 6.15 4.46 4.04 4.14 3.40 3.80 3.50 -
P/RPS 1.21 0.92 0.90 0.98 0.71 0.86 0.86 25.53%
P/EPS 15.07 22.70 14.05 -27.62 12.44 15.70 62.72 -61.31%
EY 6.64 4.41 7.12 -3.62 8.04 6.37 1.59 159.10%
DY 0.00 4.48 0.00 0.00 0.00 3.95 0.00 -
P/NAPS 1.64 1.34 1.27 1.43 1.08 1.32 1.31 16.14%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 11/05/04 17/02/04 18/11/03 26/08/03 28/05/03 24/02/03 18/11/02 -
Price 6.15 4.50 4.20 4.38 3.88 3.26 3.44 -
P/RPS 1.21 0.93 0.93 1.04 0.81 0.74 0.85 26.51%
P/EPS 15.07 22.90 14.60 -29.22 14.19 13.47 61.65 -60.87%
EY 6.64 4.37 6.85 -3.42 7.05 7.43 1.62 155.89%
DY 0.00 4.44 0.00 0.00 0.00 4.60 0.00 -
P/NAPS 1.64 1.35 1.32 1.51 1.23 1.13 1.29 17.33%

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