[HENGYUAN] QoQ TTM Result on 30-Sep-2004 [#3]

Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 22.24%
YoY- 176.35%
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 8,642,146 8,238,050 7,510,540 6,772,566 6,102,757 5,589,957 5,496,897 35.24%
PBT 742,699 821,599 741,908 647,457 538,910 297,873 249,625 107.00%
Tax -92,311 -78,315 -71,564 -105,923 -95,912 -75,145 -67,342 23.42%
NP 650,388 743,284 670,344 541,534 442,998 222,728 182,283 133.67%
-
NP to SH 650,388 743,284 670,344 541,534 442,998 222,728 182,283 133.67%
-
Tax Rate 12.43% 9.53% 9.65% 16.36% 17.80% 25.23% 26.98% -
Total Cost 7,991,758 7,494,766 6,840,196 6,231,032 5,659,759 5,367,229 5,314,614 31.28%
-
Net Worth 1,743,799 1,758,888 1,563,306 1,397,182 1,234,039 1,123,488 1,001,040 44.82%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 200,991 194,996 164,994 120,000 90,001 60,000 60,000 124.04%
Div Payout % 30.90% 26.23% 24.61% 22.16% 20.32% 26.94% 32.92% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,743,799 1,758,888 1,563,306 1,397,182 1,234,039 1,123,488 1,001,040 44.82%
NOSH 299,967 300,018 299,984 299,991 300,011 300,004 300,000 -0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.53% 9.02% 8.93% 8.00% 7.26% 3.98% 3.32% -
ROE 37.30% 42.26% 42.88% 38.76% 35.90% 19.82% 18.21% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2,881.03 2,745.85 2,503.65 2,257.58 2,034.17 1,863.29 1,832.30 35.25%
EPS 216.82 247.75 223.46 180.52 147.66 74.24 60.76 133.69%
DPS 67.00 65.00 55.00 40.00 30.00 20.00 20.00 124.05%
NAPS 5.8133 5.8626 5.2113 4.6574 4.1133 3.7449 3.3368 44.83%
Adjusted Per Share Value based on latest NOSH - 299,991
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2,880.72 2,746.02 2,503.51 2,257.52 2,034.25 1,863.32 1,832.30 35.24%
EPS 216.80 247.76 223.45 180.51 147.67 74.24 60.76 133.68%
DPS 67.00 65.00 55.00 40.00 30.00 20.00 20.00 124.05%
NAPS 5.8127 5.863 5.211 4.6573 4.1135 3.745 3.3368 44.82%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 9.85 8.95 9.70 7.60 6.60 6.15 4.46 -
P/RPS 0.34 0.33 0.39 0.34 0.32 0.33 0.24 26.16%
P/EPS 4.54 3.61 4.34 4.21 4.47 8.28 7.34 -27.42%
EY 22.01 27.68 23.04 23.75 22.37 12.07 13.62 37.74%
DY 6.80 7.26 5.67 5.26 4.55 3.25 4.48 32.10%
P/NAPS 1.69 1.53 1.86 1.63 1.60 1.64 1.34 16.74%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 18/08/05 18/05/05 23/02/05 22/11/04 16/08/04 11/05/04 17/02/04 -
Price 10.00 9.25 8.65 8.90 7.40 6.15 4.50 -
P/RPS 0.35 0.34 0.35 0.39 0.36 0.33 0.25 25.17%
P/EPS 4.61 3.73 3.87 4.93 5.01 8.28 7.41 -27.14%
EY 21.68 26.78 25.83 20.28 19.95 12.07 13.50 37.17%
DY 6.70 7.03 6.36 4.49 4.05 3.25 4.44 31.59%
P/NAPS 1.72 1.58 1.66 1.91 1.80 1.64 1.35 17.54%

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