[HENGYUAN] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
11-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -19.13%
YoY- -44.43%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 14,440,240 14,814,204 12,813,028 9,935,864 7,320,884 13,706,800 8,764,196 8.67%
PBT -255,436 151,448 753,092 308,312 575,148 654,036 762,212 -
Tax 63,220 -36,760 -210,928 -73,848 -153,236 -163,840 -212,748 -
NP -192,216 114,688 542,164 234,464 421,912 490,196 549,464 -
-
NP to SH -98,032 114,688 542,164 234,464 421,912 490,196 549,464 -
-
Tax Rate - 24.27% 28.01% 23.95% 26.64% 25.05% 27.91% -
Total Cost 14,632,456 14,699,516 12,270,864 9,701,400 6,898,972 13,216,604 8,214,732 10.09%
-
Net Worth 1,622,940 1,837,320 2,227,456 2,157,013 1,800,159 2,528,529 2,077,109 -4.02%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,622,940 1,837,320 2,227,456 2,157,013 1,800,159 2,528,529 2,077,109 -4.02%
NOSH 300,000 300,000 300,002 300,051 300,026 299,997 299,991 0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -1.33% 0.77% 4.23% 2.36% 5.76% 3.58% 6.27% -
ROE -6.04% 6.24% 24.34% 10.87% 23.44% 19.39% 26.45% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4,813.41 4,938.07 4,270.98 3,311.38 2,440.08 4,568.97 2,921.48 8.66%
EPS -64.08 38.24 180.72 78.16 140.64 163.40 183.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4098 6.1244 7.4248 7.1888 6.00 8.4285 6.9239 -4.02%
Adjusted Per Share Value based on latest NOSH - 300,051
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4,813.41 4,938.07 4,271.01 3,311.95 2,440.29 4,568.93 2,921.40 8.67%
EPS -64.08 38.24 180.72 78.15 140.64 163.40 183.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4098 6.1244 7.4249 7.19 6.0005 8.4284 6.9237 -4.02%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 8.65 10.20 10.80 10.74 9.60 10.90 11.00 -
P/RPS 0.18 0.21 0.25 0.32 0.39 0.24 0.38 -11.69%
P/EPS -26.47 26.68 5.98 13.74 6.83 6.67 6.01 -
EY -3.78 3.75 16.73 7.28 14.65 14.99 16.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.67 1.45 1.49 1.60 1.29 1.59 0.10%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 15/05/13 14/05/12 10/05/11 11/05/10 06/05/09 14/05/08 07/05/07 -
Price 8.55 10.00 10.84 10.80 10.10 11.30 10.70 -
P/RPS 0.18 0.20 0.25 0.33 0.41 0.25 0.37 -11.30%
P/EPS -26.16 26.16 6.00 13.82 7.18 6.92 5.84 -
EY -3.82 3.82 16.67 7.24 13.92 14.46 17.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.63 1.46 1.50 1.68 1.34 1.55 0.31%

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