[HENGYUAN] QoQ TTM Result on 31-Dec-2010 [#4]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	10,427,400	10,004,132	11,095,686	10,376,395	10,297,586	10,001,107	9,599,539	5.66%
YoY %	4.23%	-9.84%	6.93%	0.77%	2.96%	4.18%	-	-
Horiz. %	108.62%	104.21%	115.59%	108.09%	107.27%	104.18%	100.00%	-
PBT	110,412	284,075	262,975	151,780	-44,692	-36,547	313,769	-50.12%
YoY %	-61.13%	8.02%	73.26%	439.61%	-22.29%	-111.65%	-	-
Horiz. %	35.19%	90.54%	83.81%	48.37%	-14.24%	-11.65%	100.00%	-
Tax	-22,005	-81,050	-79,017	-44,747	29,472	5,438	-77,767	-56.86%
YoY %	72.85%	-2.57%	-76.59%	-251.83%	441.96%	106.99%	-	-
Horiz. %	28.30%	104.22%	101.61%	57.54%	-37.90%	-6.99%	100.00%	-
NP	88,407	203,025	183,958	107,033	-15,220	-31,109	236,002	-48.00%
YoY %	-56.46%	10.36%	71.87%	803.24%	51.08%	-113.18%	-	-
Horiz. %	37.46%	86.03%	77.95%	45.35%	-6.45%	-13.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	154,106	203,025	183,958	107,033	-15,220	-31,109	236,619	-24.84%
YoY %	-24.10%	10.36%	71.87%	803.24%	51.08%	-113.15%	-	-
Horiz. %	65.13%	85.80%	77.74%	45.23%	-6.43%	-13.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.93%	28.53%	30.05%	29.48%	-	-	24.78%	-
YoY %	-30.14%	-5.06%	1.93%	0.00%	-	-	-	-
Horiz. %	80.43%	115.13%	121.27%	118.97%	-	-	100.00%	-
Total Cost	10,338,993	9,801,107	10,911,728	10,269,362	10,312,806	10,032,216	9,363,537	6.82%
YoY %	5.49%	-10.18%	6.26%	-0.42%	2.80%	7.14%	-	-
Horiz. %	110.42%	104.67%	116.53%	109.67%	110.14%	107.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,953,281	2,131,638	2,227,456	2,091,881	1,976,985	1,851,602	2,157,013	-6.39%
YoY %	-8.37%	-4.30%	6.48%	5.81%	6.77%	-14.16%	-	-
Horiz. %	90.55%	98.82%	103.27%	96.98%	91.65%	85.84%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	149,986	149,986	144,395	144,395	144,256	144,256	149,859	0.05%
YoY %	0.00%	3.87%	0.00%	0.10%	0.00%	-3.74%	-	-
Horiz. %	100.08%	100.08%	96.35%	96.35%	96.26%	96.26%	100.00%	-
Div Payout %	97.33%	73.88%	78.49%	134.91%	0.00%	0.00%	63.33%	-
YoY %	31.74%	-5.87%	-41.82%	0.00%	0.00%	0.00%	-	-
Horiz. %	153.69%	116.66%	123.94%	213.03%	0.00%	0.00%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	1,953,281	2,131,638	2,227,456	2,091,881	1,976,985	1,851,602	2,157,013	-6.39%
YoY %	-8.37%	-4.30%	6.48%	5.81%	6.77%	-14.16%	-	-
Horiz. %	90.55%	98.82%	103.27%	96.98%	91.65%	85.84%	100.00%	-
NOSH	300,020	299,935	300,002	299,997	299,861	271,982	300,051	-0.00%
YoY %	0.03%	-0.02%	0.00%	0.05%	10.25%	-9.35%	-	-
Horiz. %	99.99%	99.96%	99.98%	99.98%	99.94%	90.65%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	0.85%	2.03%	1.66%	1.03%	-0.15%	-0.31%	2.46%	-
YoY %	-58.13%	22.29%	61.17%	786.67%	51.61%	-112.60%	-	-
Horiz. %	34.55%	82.52%	67.48%	41.87%	-6.10%	-12.60%	100.00%	-
ROE	7.89%	9.52%	8.26%	5.12%	-0.77%	-1.68%	10.97%	-
YoY %	-17.12%	15.25%	61.33%	764.94%	54.17%	-115.31%	-	-
Horiz. %	71.92%	86.78%	75.30%	46.67%	-7.02%	-15.31%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	3,475.57	3,335.43	3,698.53	3,458.83	3,434.12	3,677.11	3,199.29	5.67%
YoY %	4.20%	-9.82%	6.93%	0.72%	-6.61%	14.94%	-	-
Horiz. %	108.64%	104.26%	115.60%	108.11%	107.34%	114.94%	100.00%	-
EPS	51.37	67.69	61.32	35.68	-5.08	-11.44	78.86	-24.83%
YoY %	-24.11%	10.39%	71.86%	802.36%	55.59%	-114.51%	-	-
Horiz. %	65.14%	85.84%	77.76%	45.24%	-6.44%	-14.51%	100.00%	-
DPS	50.00	50.00	48.13	48.13	48.11	53.04	50.00	0.00%
YoY %	0.00%	3.89%	0.00%	0.04%	-9.29%	6.08%	-	-
Horiz. %	100.00%	100.00%	96.26%	96.26%	96.22%	106.08%	100.00%	-
NAPS	6.5105	7.107	7.4248	6.973	6.593	6.8078	7.1888	-6.38%
YoY %	-8.39%	-4.28%	6.48%	5.76%	-3.16%	-5.30%	-	-
Horiz. %	90.56%	98.86%	103.28%	97.00%	91.71%	94.70%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 299,997
RPS	3,475.80	3,334.71	3,698.56	3,458.80	3,432.53	3,333.70	3,199.85	5.66%
YoY %	4.23%	-9.84%	6.93%	0.77%	2.96%	4.18%	-	-
Horiz. %	108.62%	104.21%	115.59%	108.09%	107.27%	104.18%	100.00%	-
EPS	51.37	67.67	61.32	35.68	-5.07	-10.37	78.87	-24.84%
YoY %	-24.09%	10.36%	71.86%	803.75%	51.11%	-113.15%	-	-
Horiz. %	65.13%	85.80%	77.75%	45.24%	-6.43%	-13.15%	100.00%	-
DPS	50.00	50.00	48.13	48.13	48.09	48.09	49.95	0.06%
YoY %	0.00%	3.89%	0.00%	0.08%	0.00%	-3.72%	-	-
Horiz. %	100.10%	100.10%	96.36%	96.36%	96.28%	96.28%	100.00%	-
NAPS	6.5109	7.1055	7.4249	6.9729	6.59	6.172	7.19	-6.39%
YoY %	-8.37%	-4.30%	6.48%	5.81%	6.77%	-14.16%	-	-
Horiz. %	90.55%	98.82%	103.27%	96.98%	91.66%	85.84%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	9.50	10.48	10.80	10.76	10.70	10.60	10.74	-
P/RPS	0.27	0.31	0.29	0.31	0.31	0.29	0.34	-14.23%
YoY %	-12.90%	6.90%	-6.45%	0.00%	6.90%	-14.71%	-	-
Horiz. %	79.41%	91.18%	85.29%	91.18%	91.18%	85.29%	100.00%	-
P/EPS	18.50	15.48	17.61	30.16	-210.81	-92.67	13.62	22.62%
YoY %	19.51%	-12.10%	-41.61%	114.31%	-127.48%	-780.40%	-	-
Horiz. %	135.83%	113.66%	129.30%	221.44%	-1,547.80%	-680.40%	100.00%	-
EY	5.41	6.46	5.68	3.32	-0.47	-1.08	7.34	-18.38%
YoY %	-16.25%	13.73%	71.08%	806.38%	56.48%	-114.71%	-	-
Horiz. %	73.71%	88.01%	77.38%	45.23%	-6.40%	-14.71%	100.00%	-
DY	5.26	4.77	4.46	4.47	4.50	5.00	4.66	8.40%
YoY %	10.27%	6.95%	-0.22%	-0.67%	-10.00%	7.30%	-	-
Horiz. %	112.88%	102.36%	95.71%	95.92%	96.57%	107.30%	100.00%	-
P/NAPS	1.46	1.47	1.45	1.54	1.62	1.56	1.49	-1.34%
YoY %	-0.68%	1.38%	-5.84%	-4.94%	3.85%	4.70%	-	-
Horiz. %	97.99%	98.66%	97.32%	103.36%	108.72%	104.70%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	01/11/11	10/08/11	10/05/11	24/02/11	11/11/10	04/08/10	11/05/10	-
Price	9.60	10.00	10.84	10.30	10.70	10.72	10.80	-
P/RPS	0.28	0.30	0.29	0.30	0.31	0.29	0.34	-12.13%
YoY %	-6.67%	3.45%	-3.33%	-3.23%	6.90%	-14.71%	-	-
Horiz. %	82.35%	88.24%	85.29%	88.24%	91.18%	85.29%	100.00%	-
P/EPS	18.69	14.77	17.68	28.87	-210.81	-93.72	13.70	22.98%
YoY %	26.54%	-16.46%	-38.76%	113.69%	-124.94%	-784.09%	-	-
Horiz. %	136.42%	107.81%	129.05%	210.73%	-1,538.76%	-684.09%	100.00%	-
EY	5.35	6.77	5.66	3.46	-0.47	-1.07	7.30	-18.69%
YoY %	-20.97%	19.61%	63.58%	836.17%	56.07%	-114.66%	-	-
Horiz. %	73.29%	92.74%	77.53%	47.40%	-6.44%	-14.66%	100.00%	-
DY	5.21	5.00	4.44	4.67	4.50	4.95	4.63	8.17%
YoY %	4.20%	12.61%	-4.93%	3.78%	-9.09%	6.91%	-	-
Horiz. %	112.53%	107.99%	95.90%	100.86%	97.19%	106.91%	100.00%	-
P/NAPS	1.47	1.41	1.46	1.48	1.62	1.57	1.50	-1.33%
YoY %	4.26%	-3.42%	-1.35%	-8.64%	3.18%	4.67%	-	-
Horiz. %	98.00%	94.00%	97.33%	98.67%	108.00%	104.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos