[HENGYUAN] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
YoY- -63.31%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 14,696,086 15,086,427 11,212,679 10,376,396 8,945,794 13,086,128 11,415,110 4.29%
PBT -223,336 -121,585 -163,813 151,133 388,305 -440,361 794,212 -
Tax 67,353 26,925 38,069 -44,747 -98,376 110,344 -200,994 -
NP -155,983 -94,660 -125,744 106,386 289,929 -330,017 593,218 -
-
NP to SH -155,983 -94,660 -64,129 106,386 289,929 -330,017 593,218 -
-
Tax Rate - - - 29.61% 25.33% - 25.31% -
Total Cost 14,852,069 15,181,087 11,338,423 10,270,010 8,655,865 13,416,145 10,821,892 5.41%
-
Net Worth 1,513,380 869,521 1,853,876 2,092,018 2,098,085 1,920,494 2,405,991 -7.42%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - 120,013 150,008 150,004 149,994 2,099 -
Div Payout % - - 0.00% 141.00% 51.74% 0.00% 0.35% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,513,380 869,521 1,853,876 2,092,018 2,098,085 1,920,494 2,405,991 -7.42%
NOSH 300,000 153,017 300,033 300,016 300,009 299,988 299,998 0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -1.06% -0.63% -1.12% 1.03% 3.24% -2.52% 5.20% -
ROE -10.31% -10.89% -3.46% 5.09% 13.82% -17.18% 24.66% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 4,898.70 9,859.29 3,737.14 3,458.60 2,981.84 4,362.21 3,805.05 4.29%
EPS -51.99 -31.55 -41.91 35.46 96.64 -110.01 197.74 -
DPS 0.00 0.00 40.00 50.00 50.00 50.00 0.70 -
NAPS 5.0446 5.6825 6.1789 6.973 6.9934 6.4019 8.02 -7.42%
Adjusted Per Share Value based on latest NOSH - 299,997
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 4,899.20 5,029.33 3,737.94 3,459.15 2,982.24 4,362.49 3,805.43 4.29%
EPS -52.00 -31.56 -21.38 35.47 96.65 -110.02 197.76 -
DPS 0.00 0.00 40.01 50.01 50.01 50.00 0.70 -
NAPS 5.0451 2.8987 6.1802 6.9741 6.9943 6.4023 8.0208 -7.42%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 6.36 8.40 9.18 10.76 10.52 8.10 11.30 -
P/RPS 0.13 0.09 0.25 0.31 0.35 0.19 0.30 -12.99%
P/EPS -12.23 -13.58 -42.95 30.34 10.89 -7.36 5.71 -
EY -8.18 -7.36 -2.33 3.30 9.19 -13.58 17.50 -
DY 0.00 0.00 4.36 4.65 4.75 6.17 0.06 -
P/NAPS 1.26 1.48 1.49 1.54 1.50 1.27 1.41 -1.85%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 17/02/12 24/02/11 25/02/10 17/02/09 14/02/08 -
Price 6.42 8.30 9.80 10.30 10.70 8.70 11.50 -
P/RPS 0.13 0.08 0.26 0.30 0.36 0.20 0.30 -12.99%
P/EPS -12.35 -13.42 -45.85 29.05 11.07 -7.91 5.82 -
EY -8.10 -7.45 -2.18 3.44 9.03 -12.64 17.19 -
DY 0.00 0.00 4.08 4.85 4.67 5.75 0.06 -
P/NAPS 1.27 1.46 1.59 1.48 1.53 1.36 1.43 -1.95%

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