[HENGYUAN] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
13-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 22.58%
YoY- 15.47%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 3,426,700 3,336,441 3,002,902 2,884,718 2,191,049 2,465,527 3,040,246 8.29%
PBT 163,509 214,668 171,471 231,938 190,553 -35,460 93,866 44.72%
Tax -40,960 -56,030 -42,642 -63,554 -53,187 34,517 -26,335 34.20%
NP 122,549 158,638 128,829 168,384 137,366 -943 67,531 48.72%
-
NP to SH 122,549 158,638 128,829 168,384 137,366 -943 67,531 48.72%
-
Tax Rate 25.05% 26.10% 24.87% 27.40% 27.91% - 28.06% -
Total Cost 3,304,151 3,177,803 2,874,073 2,716,334 2,053,683 2,466,470 2,972,715 7.29%
-
Net Worth 2,528,529 2,432,609 2,247,517 2,162,262 2,077,109 1,919,249 1,940,758 19.26%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 1,499 - 59,997 - 1,139 - -
Div Payout % - 0.95% - 35.63% - 0.00% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 2,528,529 2,432,609 2,247,517 2,162,262 2,077,109 1,919,249 1,940,758 19.26%
NOSH 299,997 299,996 300,020 299,989 299,991 299,971 300,004 -0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.58% 4.75% 4.29% 5.84% 6.27% -0.04% 2.22% -
ROE 4.85% 6.52% 5.73% 7.79% 6.61% -0.05% 3.48% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1,142.24 1,112.16 1,000.90 961.61 730.37 821.92 1,013.40 8.29%
EPS 40.85 52.88 42.94 56.13 45.79 -0.31 22.51 48.72%
DPS 0.00 0.50 0.00 20.00 0.00 0.38 0.00 -
NAPS 8.4285 8.1088 7.4912 7.2078 6.9239 6.3981 6.4691 19.27%
Adjusted Per Share Value based on latest NOSH - 299,989
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1,142.35 1,112.26 1,001.07 961.67 730.42 821.93 1,013.52 8.29%
EPS 40.85 52.88 42.95 56.13 45.79 -0.31 22.51 48.72%
DPS 0.00 0.50 0.00 20.00 0.00 0.38 0.00 -
NAPS 8.4293 8.1095 7.4925 7.2083 6.9244 6.3982 6.4699 19.26%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 10.90 11.30 11.00 10.40 11.00 10.60 10.30 -
P/RPS 0.95 1.02 1.10 1.08 1.51 1.29 1.02 -4.62%
P/EPS 26.68 21.37 25.62 18.53 24.02 -3,371.90 45.76 -30.18%
EY 3.75 4.68 3.90 5.40 4.16 -0.03 2.19 43.08%
DY 0.00 0.04 0.00 1.92 0.00 0.04 0.00 -
P/NAPS 1.29 1.39 1.47 1.44 1.59 1.66 1.59 -13.00%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 14/05/08 14/02/08 01/11/07 13/08/07 07/05/07 28/02/07 23/11/06 -
Price 11.30 11.50 11.60 10.80 10.70 10.20 10.40 -
P/RPS 0.99 1.03 1.16 1.12 1.47 1.24 1.03 -2.60%
P/EPS 27.66 21.75 27.01 19.24 23.37 -3,244.66 46.20 -28.94%
EY 3.62 4.60 3.70 5.20 4.28 -0.03 2.16 41.04%
DY 0.00 0.04 0.00 1.85 0.00 0.04 0.00 -
P/NAPS 1.34 1.42 1.55 1.50 1.55 1.59 1.61 -11.50%

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