[HENGYUAN] QoQ TTM Result on 31-Mar-2005 [#1]

Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 10.88%
YoY- 233.72%
Quarter Report
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 9,695,133 9,132,115 8,642,146 8,238,050 7,510,540 6,772,566 6,102,757 36.03%
PBT 681,922 744,891 742,699 821,599 741,908 647,457 538,910 16.93%
Tax -159,789 -129,512 -92,311 -78,315 -71,564 -105,923 -95,912 40.40%
NP 522,133 615,379 650,388 743,284 670,344 541,534 442,998 11.54%
-
NP to SH 522,133 615,379 650,388 743,284 670,344 541,534 442,998 11.54%
-
Tax Rate 23.43% 17.39% 12.43% 9.53% 9.65% 16.36% 17.80% -
Total Cost 9,173,000 8,516,736 7,991,758 7,494,766 6,840,196 6,231,032 5,659,759 37.85%
-
Net Worth 1,919,453 1,867,840 1,743,799 1,758,888 1,563,306 1,397,182 1,234,039 34.13%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 126,596 230,990 200,991 194,996 164,994 120,000 90,001 25.46%
Div Payout % 24.25% 37.54% 30.90% 26.23% 24.61% 22.16% 20.32% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,919,453 1,867,840 1,743,799 1,758,888 1,563,306 1,397,182 1,234,039 34.13%
NOSH 300,041 299,991 299,967 300,018 299,984 299,991 300,011 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.39% 6.74% 7.53% 9.02% 8.93% 8.00% 7.26% -
ROE 27.20% 32.95% 37.30% 42.26% 42.88% 38.76% 35.90% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3,231.27 3,044.12 2,881.03 2,745.85 2,503.65 2,257.58 2,034.17 36.02%
EPS 174.02 205.13 216.82 247.75 223.46 180.52 147.66 11.53%
DPS 42.20 77.00 67.00 65.00 55.00 40.00 30.00 25.46%
NAPS 6.3973 6.2263 5.8133 5.8626 5.2113 4.6574 4.1133 34.12%
Adjusted Per Share Value based on latest NOSH - 300,018
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3,232.04 3,044.35 2,881.01 2,746.30 2,503.77 2,257.75 2,034.46 36.03%
EPS 174.06 205.15 216.82 247.79 223.47 180.53 147.68 11.54%
DPS 42.20 77.00 67.00 65.01 55.00 40.00 30.00 25.46%
NAPS 6.3988 6.2268 5.8133 5.8636 5.2116 4.6578 4.1139 34.13%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 9.75 11.70 9.85 8.95 9.70 7.60 6.60 -
P/RPS 0.30 0.38 0.34 0.33 0.39 0.34 0.32 -4.20%
P/EPS 5.60 5.70 4.54 3.61 4.34 4.21 4.47 16.16%
EY 17.85 17.53 22.01 27.68 23.04 23.75 22.37 -13.93%
DY 4.33 6.58 6.80 7.26 5.67 5.26 4.55 -3.24%
P/NAPS 1.52 1.88 1.69 1.53 1.86 1.63 1.60 -3.35%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 06/03/06 28/11/05 18/08/05 18/05/05 23/02/05 22/11/04 16/08/04 -
Price 9.80 10.10 10.00 9.25 8.65 8.90 7.40 -
P/RPS 0.30 0.33 0.35 0.34 0.35 0.39 0.36 -11.41%
P/EPS 5.63 4.92 4.61 3.73 3.87 4.93 5.01 8.06%
EY 17.76 20.31 21.68 26.78 25.83 20.28 19.95 -7.43%
DY 4.31 7.62 6.70 7.03 6.36 4.49 4.05 4.22%
P/NAPS 1.53 1.62 1.72 1.58 1.66 1.91 1.80 -10.24%

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