[HENGYUAN] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
07-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -46.8%
YoY- 199.89%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 2,483,966 1,830,221 3,426,700 2,191,049 2,482,500 2,254,976 1,527,466 8.43%
PBT 77,078 143,787 163,509 190,553 59,508 216,845 137,154 -9.15%
Tax -18,462 -38,309 -40,960 -53,187 -13,703 -21,443 -14,692 3.87%
NP 58,616 105,478 122,549 137,366 45,805 195,402 122,462 -11.55%
-
NP to SH 58,616 105,478 122,549 137,366 45,805 195,402 122,462 -11.55%
-
Tax Rate 23.95% 26.64% 25.05% 27.91% 23.03% 9.89% 10.71% -
Total Cost 2,425,350 1,724,743 3,304,151 2,053,683 2,436,695 2,059,574 1,405,004 9.52%
-
Net Worth 2,157,013 1,800,159 2,528,529 2,077,109 1,964,755 1,758,888 1,123,488 11.47%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - 59,993 30,001 - -
Div Payout % - - - - 130.98% 15.35% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 2,157,013 1,800,159 2,528,529 2,077,109 1,964,755 1,758,888 1,123,488 11.47%
NOSH 300,051 300,026 299,997 299,991 299,967 300,018 300,004 0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 2.36% 5.76% 3.58% 6.27% 1.85% 8.67% 8.02% -
ROE 2.72% 5.86% 4.85% 6.61% 2.33% 11.11% 10.90% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 827.85 610.02 1,142.24 730.37 827.59 751.61 509.15 8.43%
EPS 19.54 35.16 40.85 45.79 15.27 65.13 40.82 -11.54%
DPS 0.00 0.00 0.00 0.00 20.00 10.00 0.00 -
NAPS 7.1888 6.00 8.4285 6.9239 6.5499 5.8626 3.7449 11.47%
Adjusted Per Share Value based on latest NOSH - 299,991
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 827.99 610.07 1,142.23 730.35 827.50 751.66 509.16 8.43%
EPS 19.54 35.16 40.85 45.79 15.27 65.13 40.82 -11.54%
DPS 0.00 0.00 0.00 0.00 20.00 10.00 0.00 -
NAPS 7.19 6.0005 8.4284 6.9237 6.5492 5.863 3.745 11.47%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 10.74 9.60 10.90 11.00 10.20 8.95 6.15 -
P/RPS 1.30 1.57 0.95 1.51 1.23 1.19 1.21 1.20%
P/EPS 54.98 27.31 26.68 24.02 66.80 13.74 15.07 24.06%
EY 1.82 3.66 3.75 4.16 1.50 7.28 6.64 -19.39%
DY 0.00 0.00 0.00 0.00 1.96 1.12 0.00 -
P/NAPS 1.49 1.60 1.29 1.59 1.56 1.53 1.64 -1.58%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 11/05/10 06/05/09 14/05/08 07/05/07 18/05/06 18/05/05 11/05/04 -
Price 10.80 10.10 11.30 10.70 10.60 9.25 6.15 -
P/RPS 1.30 1.66 0.99 1.47 1.28 1.23 1.21 1.20%
P/EPS 55.28 28.73 27.66 23.37 69.42 14.20 15.07 24.17%
EY 1.81 3.48 3.62 4.28 1.44 7.04 6.64 -19.46%
DY 0.00 0.00 0.00 0.00 1.89 1.08 0.00 -
P/NAPS 1.50 1.68 1.34 1.55 1.62 1.58 1.64 -1.47%

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