[HENGYUAN] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 1978.23%
YoY- -97.24%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 4,458,227 4,105,500 4,055,093 4,318,482 4,601,402 5,121,524 5,355,456 -11.47%
PBT 197,965 69,908 15,268 8,520 3,928 55,898 155,214 17.55%
Tax -45,031 -22,442 2,949 -5,759 -4,075 -18,815 -46,053 -1.48%
NP 152,934 47,466 18,217 2,761 -147 37,083 109,161 25.12%
-
NP to SH 152,934 47,466 18,217 2,761 -147 37,083 109,161 25.12%
-
Tax Rate 22.75% 32.10% -19.31% 67.59% 103.74% 33.66% 29.67% -
Total Cost 4,305,293 4,058,034 4,036,876 4,315,721 4,601,549 5,084,441 5,246,295 -12.31%
-
Net Worth 864,810 798,576 782,271 778,174 744,171 783,785 795,282 5.73%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 44,996 35,992 35,992 35,992 35,992 - - -
Div Payout % 29.42% 75.83% 197.58% 1,303.60% 0.00% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 864,810 798,576 782,271 778,174 744,171 783,785 795,282 5.73%
NOSH 299,979 299,946 300,111 299,920 299,936 300,047 300,106 -0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.43% 1.16% 0.45% 0.06% 0.00% 0.72% 2.04% -
ROE 17.68% 5.94% 2.33% 0.35% -0.02% 4.73% 13.73% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,486.18 1,368.75 1,351.19 1,439.87 1,534.13 1,706.90 1,784.52 -11.45%
EPS 50.98 15.82 6.07 0.92 -0.05 12.36 36.37 25.17%
DPS 15.00 12.00 12.00 12.00 12.00 0.00 0.00 -
NAPS 2.8829 2.6624 2.6066 2.5946 2.4811 2.6122 2.65 5.76%
Adjusted Per Share Value based on latest NOSH - 299,920
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,486.23 1,368.64 1,351.84 1,439.64 1,533.96 1,707.35 1,785.34 -11.47%
EPS 50.98 15.82 6.07 0.92 -0.05 12.36 36.39 25.12%
DPS 15.00 12.00 12.00 12.00 12.00 0.00 0.00 -
NAPS 2.883 2.6622 2.6078 2.5942 2.4808 2.6129 2.6512 5.73%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 3.80 3.50 3.48 3.74 3.80 3.30 3.68 -
P/RPS 0.26 0.26 0.26 0.26 0.25 0.19 0.21 15.25%
P/EPS 7.45 22.12 57.33 406.27 -7,753.45 26.70 10.12 -18.42%
EY 13.42 4.52 1.74 0.25 -0.01 3.75 9.88 22.58%
DY 3.95 3.43 3.45 3.21 3.16 0.00 0.00 -
P/NAPS 1.32 1.31 1.34 1.44 1.53 1.26 1.39 -3.37%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 18/11/02 02/09/02 16/05/02 21/02/02 12/11/01 03/09/01 -
Price 3.26 3.44 3.76 3.86 3.80 3.50 3.72 -
P/RPS 0.22 0.25 0.28 0.27 0.25 0.21 0.21 3.14%
P/EPS 6.39 21.74 61.94 419.30 -7,753.45 28.32 10.23 -26.86%
EY 15.64 4.60 1.61 0.24 -0.01 3.53 9.78 36.63%
DY 4.60 3.49 3.19 3.11 3.16 0.00 0.00 -
P/NAPS 1.13 1.29 1.44 1.49 1.53 1.34 1.40 -13.27%

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