[HENGYUAN] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
07-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 14666.91%
YoY- 199.89%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 3,336,441 3,002,902 2,884,718 2,191,049 2,465,527 3,040,246 2,898,567 9.80%
PBT 214,668 171,471 231,938 190,553 -35,460 93,866 207,470 2.29%
Tax -56,030 -42,642 -63,554 -53,187 34,517 -26,335 -61,647 -6.15%
NP 158,638 128,829 168,384 137,366 -943 67,531 145,823 5.75%
-
NP to SH 158,638 128,829 168,384 137,366 -943 67,531 145,823 5.75%
-
Tax Rate 26.10% 24.87% 27.40% 27.91% - 28.06% 29.71% -
Total Cost 3,177,803 2,874,073 2,716,334 2,053,683 2,466,470 2,972,715 2,752,744 10.01%
-
Net Worth 2,432,609 2,247,517 2,162,262 2,077,109 1,919,249 1,940,758 1,942,256 16.14%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,499 - 59,997 - 1,139 - 95,995 -93.70%
Div Payout % 0.95% - 35.63% - 0.00% - 65.83% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 2,432,609 2,247,517 2,162,262 2,077,109 1,919,249 1,940,758 1,942,256 16.14%
NOSH 299,996 300,020 299,989 299,991 299,971 300,004 299,985 0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.75% 4.29% 5.84% 6.27% -0.04% 2.22% 5.03% -
ROE 6.52% 5.73% 7.79% 6.61% -0.05% 3.48% 7.51% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1,112.16 1,000.90 961.61 730.37 821.92 1,013.40 966.24 9.80%
EPS 52.88 42.94 56.13 45.79 -0.31 22.51 48.61 5.75%
DPS 0.50 0.00 20.00 0.00 0.38 0.00 32.00 -93.70%
NAPS 8.1088 7.4912 7.2078 6.9239 6.3981 6.4691 6.4745 16.14%
Adjusted Per Share Value based on latest NOSH - 299,991
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1,112.15 1,000.97 961.57 730.35 821.84 1,013.42 966.19 9.80%
EPS 52.88 42.94 56.13 45.79 -0.31 22.51 48.61 5.75%
DPS 0.50 0.00 20.00 0.00 0.38 0.00 32.00 -93.70%
NAPS 8.1087 7.4917 7.2075 6.9237 6.3975 6.4692 6.4742 16.14%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 11.30 11.00 10.40 11.00 10.60 10.30 10.10 -
P/RPS 1.02 1.10 1.08 1.51 1.29 1.02 1.05 -1.90%
P/EPS 21.37 25.62 18.53 24.02 -3,371.90 45.76 20.78 1.87%
EY 4.68 3.90 5.40 4.16 -0.03 2.19 4.81 -1.80%
DY 0.04 0.00 1.92 0.00 0.04 0.00 3.17 -94.53%
P/NAPS 1.39 1.47 1.44 1.59 1.66 1.59 1.56 -7.38%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 14/02/08 01/11/07 13/08/07 07/05/07 28/02/07 23/11/06 17/08/06 -
Price 11.50 11.60 10.80 10.70 10.20 10.40 10.60 -
P/RPS 1.03 1.16 1.12 1.47 1.24 1.03 1.10 -4.27%
P/EPS 21.75 27.01 19.24 23.37 -3,244.66 46.20 21.81 -0.18%
EY 4.60 3.70 5.20 4.28 -0.03 2.16 4.59 0.14%
DY 0.04 0.00 1.85 0.00 0.04 0.00 3.02 -94.35%
P/NAPS 1.42 1.55 1.50 1.55 1.59 1.61 1.64 -9.13%

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