[HENGYUAN] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
14-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 2.38%
YoY- 129.74%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 10,376,396 8,945,794 13,086,128 11,415,110 10,886,840 9,695,133 7,510,539 5.53%
PBT 151,133 388,305 -440,361 794,212 325,385 681,922 741,908 -23.28%
Tax -44,747 -98,376 110,344 -200,994 -67,168 -159,790 -71,564 -7.52%
NP 106,386 289,929 -330,017 593,218 258,217 522,132 670,344 -26.40%
-
NP to SH 106,386 289,929 -330,017 593,218 258,217 522,132 670,344 -26.40%
-
Tax Rate 29.61% 25.33% - 25.31% 20.64% 23.43% 9.65% -
Total Cost 10,270,010 8,655,865 13,416,145 10,821,892 10,628,623 9,173,001 6,840,195 7.00%
-
Net Worth 2,092,018 2,098,085 1,920,494 2,405,991 1,939,734 1,919,234 1,563,375 4.97%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 150,008 150,004 149,994 2,099 2,699 300,006 194,998 -4.27%
Div Payout % 141.00% 51.74% 0.00% 0.35% 1.05% 57.46% 29.09% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 2,092,018 2,098,085 1,920,494 2,405,991 1,939,734 1,919,234 1,563,375 4.97%
NOSH 300,016 300,009 299,988 299,998 299,989 300,006 299,997 0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 1.03% 3.24% -2.52% 5.20% 2.37% 5.39% 8.93% -
ROE 5.09% 13.82% -17.18% 24.66% 13.31% 27.21% 42.88% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 3,458.60 2,981.84 4,362.21 3,805.05 3,629.07 3,231.64 2,503.54 5.53%
EPS 35.46 96.64 -110.01 197.74 86.07 174.04 223.45 -26.40%
DPS 50.00 50.00 50.00 0.70 0.90 100.00 65.00 -4.27%
NAPS 6.973 6.9934 6.4019 8.02 6.466 6.3973 5.2113 4.97%
Adjusted Per Share Value based on latest NOSH - 299,996
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 3,459.15 2,982.24 4,362.49 3,805.43 3,629.32 3,232.04 2,503.77 5.53%
EPS 35.47 96.65 -110.02 197.76 86.08 174.06 223.47 -26.40%
DPS 50.01 50.01 50.00 0.70 0.90 100.01 65.01 -4.27%
NAPS 6.9741 6.9943 6.4023 8.0208 6.4664 6.3981 5.2118 4.97%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 10.76 10.52 8.10 11.30 10.60 9.75 9.70 -
P/RPS 0.31 0.35 0.19 0.30 0.29 0.30 0.39 -3.75%
P/EPS 30.34 10.89 -7.36 5.71 12.31 5.60 4.34 38.25%
EY 3.30 9.19 -13.58 17.50 8.12 17.85 23.04 -27.65%
DY 4.65 4.75 6.17 0.06 0.08 10.26 6.70 -5.90%
P/NAPS 1.54 1.50 1.27 1.41 1.64 1.52 1.86 -3.09%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 17/02/09 14/02/08 28/02/07 06/03/06 23/02/05 -
Price 10.30 10.70 8.70 11.50 10.20 9.80 8.65 -
P/RPS 0.30 0.36 0.20 0.30 0.28 0.30 0.35 -2.53%
P/EPS 29.05 11.07 -7.91 5.82 11.85 5.63 3.87 39.90%
EY 3.44 9.03 -12.64 17.19 8.44 17.76 25.83 -28.52%
DY 4.85 4.67 5.75 0.06 0.09 10.20 7.51 -7.02%
P/NAPS 1.48 1.53 1.36 1.43 1.58 1.53 1.66 -1.89%

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