[HENGYUAN] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
18-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 160.56%
YoY- 28.0%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 5,244,064 4,957,593 4,458,227 4,105,500 4,055,093 4,318,482 4,601,402 9.13%
PBT 164,752 238,198 197,965 69,908 15,268 8,520 3,928 1115.47%
Tax -38,346 -37,288 -45,031 -22,442 2,949 -5,759 -4,075 347.55%
NP 126,406 200,910 152,934 47,466 18,217 2,761 -147 -
-
NP to SH 126,406 200,910 152,934 47,466 18,217 2,761 -147 -
-
Tax Rate 23.27% 15.65% 22.75% 32.10% -19.31% 67.59% 103.74% -
Total Cost 5,117,658 4,756,683 4,305,293 4,058,034 4,036,876 4,315,721 4,601,549 7.36%
-
Net Worth 869,578 946,797 864,810 798,576 782,271 778,174 744,171 10.97%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 44,996 44,996 44,996 35,992 35,992 35,992 35,992 16.09%
Div Payout % 35.60% 22.40% 29.42% 75.83% 197.58% 1,303.60% 0.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 869,578 946,797 864,810 798,576 782,271 778,174 744,171 10.97%
NOSH 300,020 299,970 299,979 299,946 300,111 299,920 299,936 0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.41% 4.05% 3.43% 1.16% 0.45% 0.06% 0.00% -
ROE 14.54% 21.22% 17.68% 5.94% 2.33% 0.35% -0.02% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1,747.90 1,652.69 1,486.18 1,368.75 1,351.19 1,439.87 1,534.13 9.11%
EPS 42.13 66.98 50.98 15.82 6.07 0.92 -0.05 -
DPS 15.00 15.00 15.00 12.00 12.00 12.00 12.00 16.08%
NAPS 2.8984 3.1563 2.8829 2.6624 2.6066 2.5946 2.4811 10.95%
Adjusted Per Share Value based on latest NOSH - 299,946
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1,748.20 1,652.70 1,486.23 1,368.64 1,351.84 1,439.64 1,533.96 9.13%
EPS 42.14 66.98 50.98 15.82 6.07 0.92 -0.05 -
DPS 15.00 15.00 15.00 12.00 12.00 12.00 12.00 16.08%
NAPS 2.8989 3.1563 2.883 2.6622 2.6078 2.5942 2.4808 10.97%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 4.14 3.40 3.80 3.50 3.48 3.74 3.80 -
P/RPS 0.24 0.21 0.26 0.26 0.26 0.26 0.25 -2.69%
P/EPS 9.83 5.08 7.45 22.12 57.33 406.27 -7,753.45 -
EY 10.18 19.70 13.42 4.52 1.74 0.25 -0.01 -
DY 3.62 4.41 3.95 3.43 3.45 3.21 3.16 9.51%
P/NAPS 1.43 1.08 1.32 1.31 1.34 1.44 1.53 -4.41%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 28/05/03 24/02/03 18/11/02 02/09/02 16/05/02 21/02/02 -
Price 4.38 3.88 3.26 3.44 3.76 3.86 3.80 -
P/RPS 0.25 0.23 0.22 0.25 0.28 0.27 0.25 0.00%
P/EPS 10.40 5.79 6.39 21.74 61.94 419.30 -7,753.45 -
EY 9.62 17.26 15.64 4.60 1.61 0.24 -0.01 -
DY 3.42 3.87 4.60 3.49 3.19 3.11 3.16 5.42%
P/NAPS 1.51 1.23 1.13 1.29 1.44 1.49 1.53 -0.87%

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