[HENGYUAN] YoY Annualized Quarter 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- 92728.57%
YoY- 9.34%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 9,019,904 6,109,864 5,737,624 3,740,160 4,871,840 0 -
PBT 867,380 548,616 355,624 194,692 176,324 0 -
Tax -85,772 -58,768 -27,556 -58,528 -51,792 0 -
NP 781,608 489,848 328,068 136,164 124,532 0 -
-
NP to SH 781,608 489,848 328,068 136,164 124,532 0 -
-
Tax Rate 9.89% 10.71% 7.75% 30.06% 29.37% - -
Total Cost 8,238,296 5,620,016 5,409,556 3,603,996 4,747,308 0 -
-
Net Worth 1,758,888 1,123,488 946,797 778,174 783,578 1,876,635 -1.28%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 120,007 - - - - - -
Div Payout % 15.35% - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,758,888 1,123,488 946,797 778,174 783,578 1,876,635 -1.28%
NOSH 300,018 300,004 299,970 299,920 300,221 302,195 -0.14%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 8.67% 8.02% 5.72% 3.64% 2.56% 0.00% -
ROE 44.44% 43.60% 34.65% 17.50% 15.89% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 3,006.45 2,036.59 1,912.73 1,247.05 1,622.75 0.00 -
EPS 260.52 163.28 109.36 45.40 41.48 0.00 -
DPS 40.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8626 3.7449 3.1563 2.5946 2.61 6.21 -1.14%
Adjusted Per Share Value based on latest NOSH - 299,920
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 3,006.63 2,036.62 1,912.54 1,246.72 1,623.95 0.00 -
EPS 260.54 163.28 109.36 45.39 41.51 0.00 -
DPS 40.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.863 3.745 3.156 2.5939 2.6119 6.2555 -1.28%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 8.95 6.15 3.40 3.74 3.58 4.20 -
P/RPS 0.30 0.30 0.18 0.30 0.22 0.00 -
P/EPS 3.44 3.77 3.11 8.24 8.63 0.00 -
EY 29.11 26.55 32.17 12.14 11.59 0.00 -
DY 4.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.64 1.08 1.44 1.37 0.68 17.59%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/05 11/05/04 28/05/03 16/05/02 17/05/01 12/07/00 -
Price 9.25 6.15 3.88 3.86 3.82 4.44 -
P/RPS 0.31 0.30 0.20 0.31 0.24 0.00 -
P/EPS 3.55 3.77 3.55 8.50 9.21 0.00 -
EY 28.16 26.55 28.19 11.76 10.86 0.00 -
DY 4.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.64 1.23 1.49 1.46 0.71 17.33%

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