[HENGYUAN] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
12-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -66.03%
YoY- -65.19%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 4,055,093 4,318,482 4,601,402 5,121,524 5,355,456 5,308,228 5,183,516 -15.13%
PBT 15,268 8,520 3,928 55,898 155,214 142,220 157,491 -78.98%
Tax 2,949 -5,759 -4,075 -18,815 -46,053 -42,081 -45,777 -
NP 18,217 2,761 -147 37,083 109,161 100,139 111,714 -70.25%
-
NP to SH 18,217 2,761 -147 37,083 109,161 100,139 111,714 -70.25%
-
Tax Rate -19.31% 67.59% 103.74% 33.66% 29.67% 29.59% 29.07% -
Total Cost 4,036,876 4,315,721 4,601,549 5,084,441 5,246,295 5,208,089 5,071,802 -14.14%
-
Net Worth 782,271 778,174 744,171 783,785 795,282 783,578 784,611 -0.19%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 35,992 35,992 35,992 - - - - -
Div Payout % 197.58% 1,303.60% 0.00% - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 782,271 778,174 744,171 783,785 795,282 783,578 784,611 -0.19%
NOSH 300,111 299,920 299,936 300,047 300,106 300,221 300,479 -0.08%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 0.45% 0.06% 0.00% 0.72% 2.04% 1.89% 2.16% -
ROE 2.33% 0.35% -0.02% 4.73% 13.73% 12.78% 14.24% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 1,351.19 1,439.87 1,534.13 1,706.90 1,784.52 1,768.10 1,725.08 -15.06%
EPS 6.07 0.92 -0.05 12.36 36.37 33.36 37.18 -70.22%
DPS 12.00 12.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 2.6066 2.5946 2.4811 2.6122 2.65 2.61 2.6112 -0.11%
Adjusted Per Share Value based on latest NOSH - 300,047
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 1,351.84 1,439.64 1,533.96 1,707.35 1,785.34 1,769.59 1,728.02 -15.13%
EPS 6.07 0.92 -0.05 12.36 36.39 33.38 37.24 -70.25%
DPS 12.00 12.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 2.6078 2.5942 2.4808 2.6129 2.6512 2.6122 2.6156 -0.19%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.48 3.74 3.80 3.30 3.68 3.58 3.82 -
P/RPS 0.26 0.26 0.25 0.19 0.21 0.20 0.22 11.81%
P/EPS 57.33 406.27 -7,753.45 26.70 10.12 10.73 10.27 215.67%
EY 1.74 0.25 -0.01 3.75 9.88 9.32 9.73 -68.35%
DY 3.45 3.21 3.16 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.44 1.53 1.26 1.39 1.37 1.46 -5.57%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 02/09/02 16/05/02 21/02/02 12/11/01 03/09/01 17/05/01 02/05/01 -
Price 3.76 3.86 3.80 3.50 3.72 3.82 3.88 -
P/RPS 0.28 0.27 0.25 0.21 0.21 0.22 0.22 17.49%
P/EPS 61.94 419.30 -7,753.45 28.32 10.23 11.45 10.44 228.79%
EY 1.61 0.24 -0.01 3.53 9.78 8.73 9.58 -69.64%
DY 3.19 3.11 3.16 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.49 1.53 1.34 1.40 1.46 1.49 -2.25%

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