[HENGYUAN] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Announcement Date
16-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 21.57%
YoY- 703.78%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 10,151,534 10,762,134 8,872,444 6,609,232 5,397,514 3,825,838 4,918,456 12.83%
PBT 844,980 533,956 665,934 664,352 85,782 152,206 129,526 36.67%
Tax -233,480 -150,700 -110,328 -68,834 -11,692 -25,062 -39,110 34.66%
NP 611,500 383,256 555,606 595,518 74,090 127,144 90,416 37.49%
-
NP to SH 611,500 383,256 555,606 595,518 74,090 127,144 90,416 37.49%
-
Tax Rate 27.63% 28.22% 16.57% 10.36% 13.63% 16.47% 30.19% -
Total Cost 9,540,034 10,378,878 8,316,838 6,013,714 5,323,424 3,698,694 4,828,040 12.01%
-
Net Worth 2,162,269 1,942,228 1,744,015 1,234,027 869,285 782,004 794,964 18.13%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 119,996 311,980 132,001 120,003 - - - -
Div Payout % 19.62% 81.40% 23.76% 20.15% - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 2,162,269 1,942,228 1,744,015 1,234,027 869,285 782,004 794,964 18.13%
NOSH 299,990 299,981 300,004 300,009 299,919 300,009 299,986 0.00%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 6.02% 3.56% 6.26% 9.01% 1.37% 3.32% 1.84% -
ROE 28.28% 19.73% 31.86% 48.26% 8.52% 16.26% 11.37% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 3,383.96 3,587.60 2,957.44 2,203.01 1,799.66 1,275.24 1,639.56 12.83%
EPS 203.84 127.76 185.20 198.50 24.70 42.38 30.14 37.49%
DPS 40.00 104.00 44.00 40.00 0.00 0.00 0.00 -
NAPS 7.2078 6.4745 5.8133 4.1133 2.8984 2.6066 2.65 18.13%
Adjusted Per Share Value based on latest NOSH - 300,011
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 3,384.19 3,587.75 2,957.79 2,203.30 1,799.36 1,275.41 1,639.65 12.83%
EPS 203.85 127.77 185.22 198.53 24.70 42.39 30.14 37.49%
DPS 40.00 104.00 44.01 40.01 0.00 0.00 0.00 -
NAPS 7.2083 6.4748 5.814 4.1138 2.8979 2.607 2.6502 18.13%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 10.40 10.10 9.85 6.60 4.14 3.48 3.68 -
P/RPS 0.31 0.28 0.33 0.30 0.23 0.27 0.22 5.87%
P/EPS 5.10 7.91 5.32 3.32 16.76 8.21 12.21 -13.53%
EY 19.60 12.65 18.80 30.08 5.97 12.18 8.19 15.64%
DY 3.85 10.30 4.47 6.06 0.00 0.00 0.00 -
P/NAPS 1.44 1.56 1.69 1.60 1.43 1.34 1.39 0.59%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 13/08/07 17/08/06 18/08/05 16/08/04 26/08/03 02/09/02 03/09/01 -
Price 10.80 10.60 10.00 7.40 4.38 3.76 3.72 -
P/RPS 0.32 0.30 0.34 0.34 0.24 0.29 0.23 5.65%
P/EPS 5.30 8.30 5.40 3.73 17.73 8.87 12.34 -13.13%
EY 18.87 12.05 18.52 26.82 5.64 11.27 8.10 15.12%
DY 3.70 9.81 4.40 5.41 0.00 0.00 0.00 -
P/NAPS 1.50 1.64 1.72 1.80 1.51 1.44 1.40 1.15%

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