[HENGYUAN] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
14-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 23.14%
YoY- 16922.69%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 3,230,447 3,935,422 3,426,700 3,336,441 3,002,902 2,884,718 2,191,049 29.44%
PBT -385,032 484,596 163,509 214,668 171,471 231,938 190,553 -
Tax 98,490 -127,507 -40,960 -56,030 -42,642 -63,554 -53,187 -
NP -286,542 357,089 122,549 158,638 128,829 168,384 137,366 -
-
NP to SH -286,542 357,089 122,549 158,638 128,829 168,384 137,366 -
-
Tax Rate - 26.31% 25.05% 26.10% 24.87% 27.40% 27.91% -
Total Cost 3,516,989 3,578,333 3,304,151 3,177,803 2,874,073 2,716,334 2,053,683 42.99%
-
Net Worth 2,443,782 2,774,624 2,528,529 2,432,609 2,247,517 2,162,262 2,077,109 11.41%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 59,999 - 1,499 - 59,997 - -
Div Payout % - 16.80% - 0.95% - 35.63% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 2,443,782 2,774,624 2,528,529 2,432,609 2,247,517 2,162,262 2,077,109 11.41%
NOSH 300,012 299,998 299,997 299,996 300,020 299,989 299,991 0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -8.87% 9.07% 3.58% 4.75% 4.29% 5.84% 6.27% -
ROE -11.73% 12.87% 4.85% 6.52% 5.73% 7.79% 6.61% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1,076.77 1,311.81 1,142.24 1,112.16 1,000.90 961.61 730.37 29.44%
EPS -95.51 119.03 40.85 52.88 42.94 56.13 45.79 -
DPS 0.00 20.00 0.00 0.50 0.00 20.00 0.00 -
NAPS 8.1456 9.2488 8.4285 8.1088 7.4912 7.2078 6.9239 11.40%
Adjusted Per Share Value based on latest NOSH - 299,996
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1,076.82 1,311.81 1,142.23 1,112.15 1,000.97 961.57 730.35 29.44%
EPS -95.51 119.03 40.85 52.88 42.94 56.13 45.79 -
DPS 0.00 20.00 0.00 0.50 0.00 20.00 0.00 -
NAPS 8.1459 9.2487 8.4284 8.1087 7.4917 7.2075 6.9237 11.41%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 10.50 10.90 10.90 11.30 11.00 10.40 11.00 -
P/RPS 0.98 0.83 0.95 1.02 1.10 1.08 1.51 -24.98%
P/EPS -10.99 9.16 26.68 21.37 25.62 18.53 24.02 -
EY -9.10 10.92 3.75 4.68 3.90 5.40 4.16 -
DY 0.00 1.83 0.00 0.04 0.00 1.92 0.00 -
P/NAPS 1.29 1.18 1.29 1.39 1.47 1.44 1.59 -12.97%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 12/11/08 14/08/08 14/05/08 14/02/08 01/11/07 13/08/07 07/05/07 -
Price 10.00 10.80 11.30 11.50 11.60 10.80 10.70 -
P/RPS 0.93 0.82 0.99 1.03 1.16 1.12 1.47 -26.24%
P/EPS -10.47 9.07 27.66 21.75 27.01 19.24 23.37 -
EY -9.55 11.02 3.62 4.60 3.70 5.20 4.28 -
DY 0.00 1.85 0.00 0.04 0.00 1.85 0.00 -
P/NAPS 1.23 1.17 1.34 1.42 1.55 1.50 1.55 -14.25%

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