[HENGYUAN] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 109.47%
YoY- -38.13%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 2,483,966 2,458,607 2,350,160 2,306,806 1,830,221 2,493,558 3,230,447 -16.08%
PBT 77,078 -37,025 -18,258 291,974 143,787 -703,433 -385,032 -
Tax -18,462 29,431 -17,092 -71,644 -38,309 180,321 98,490 -
NP 58,616 -7,594 -35,350 220,330 105,478 -523,112 -286,542 -
-
NP to SH 58,616 -7,594 -35,350 220,947 105,478 -523,112 -286,542 -
-
Tax Rate 23.95% - - 24.54% 26.64% - - -
Total Cost 2,425,350 2,466,201 2,385,510 2,086,476 1,724,743 3,016,670 3,516,989 -21.96%
-
Net Worth 2,157,013 2,094,761 2,152,029 2,186,700 1,800,159 1,920,577 2,443,782 -7.99%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 89,860 - 59,999 - 90,000 - -
Div Payout % - 0.00% - 27.16% - 0.00% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 2,157,013 2,094,761 2,152,029 2,186,700 1,800,159 1,920,577 2,443,782 -7.99%
NOSH 300,051 299,534 300,093 299,995 300,026 300,001 300,012 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.36% -0.31% -1.50% 9.55% 5.76% -20.98% -8.87% -
ROE 2.72% -0.36% -1.64% 10.10% 5.86% -27.24% -11.73% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 827.85 820.81 783.14 768.95 610.02 831.18 1,076.77 -16.08%
EPS 19.54 -2.53 -11.78 73.44 35.16 -174.37 -95.51 -
DPS 0.00 30.00 0.00 20.00 0.00 30.00 0.00 -
NAPS 7.1888 6.9934 7.1712 7.2891 6.00 6.4019 8.1456 -7.99%
Adjusted Per Share Value based on latest NOSH - 299,995
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 828.07 819.62 783.47 769.01 610.14 831.27 1,076.93 -16.08%
EPS 19.54 -2.53 -11.78 73.66 35.16 -174.39 -95.52 -
DPS 0.00 29.96 0.00 20.00 0.00 30.00 0.00 -
NAPS 7.1908 6.9833 7.1742 7.2898 6.0011 6.4026 8.1468 -7.99%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 10.74 10.52 10.68 10.50 9.60 8.10 10.50 -
P/RPS 1.30 1.28 1.36 1.37 1.57 0.97 0.98 20.74%
P/EPS 54.98 -414.95 -90.66 14.26 27.31 -4.65 -10.99 -
EY 1.82 -0.24 -1.10 7.01 3.66 -21.53 -9.10 -
DY 0.00 2.85 0.00 1.90 0.00 3.70 0.00 -
P/NAPS 1.49 1.50 1.49 1.44 1.60 1.27 1.29 10.09%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 11/05/10 25/02/10 12/11/09 27/08/09 06/05/09 17/02/09 12/11/08 -
Price 10.80 10.70 10.80 10.50 10.10 8.70 10.00 -
P/RPS 1.30 1.30 1.38 1.37 1.66 1.05 0.93 25.04%
P/EPS 55.28 -422.05 -91.68 14.26 28.73 -4.99 -10.47 -
EY 1.81 -0.24 -1.09 7.01 3.48 -20.04 -9.55 -
DY 0.00 2.80 0.00 1.90 0.00 3.45 0.00 -
P/NAPS 1.50 1.53 1.51 1.44 1.68 1.36 1.23 14.15%

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