[HENGYUAN] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
04-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -179.81%
YoY- -121.17%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 3,393,076 3,560,955 1,616,820 2,708,374 2,306,806 3,935,422 2,884,718 2.73%
PBT -144,036 -308,149 -37,242 -58,342 291,974 484,596 231,938 -
Tax 30,584 72,704 9,528 11,561 -71,644 -127,507 -63,554 -
NP -113,452 -235,445 -27,714 -46,781 220,330 357,089 168,384 -
-
NP to SH -57,861 -235,445 -27,714 -46,781 220,947 357,089 168,384 -
-
Tax Rate - - - - 24.54% 26.31% 27.40% -
Total Cost 3,506,528 3,796,400 1,644,534 2,755,155 2,086,476 3,578,333 2,716,334 4.34%
-
Net Worth 1,509,449 1,601,880 2,131,638 1,851,602 2,186,700 2,774,624 2,162,262 -5.80%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 15,000 59,987 54,396 59,999 59,999 59,997 -
Div Payout % - 0.00% 0.00% 0.00% 27.16% 16.80% 35.63% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,509,449 1,601,880 2,131,638 1,851,602 2,186,700 2,774,624 2,162,262 -5.80%
NOSH 300,000 300,000 299,935 271,982 299,995 299,998 299,989 0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -3.34% -6.61% -1.71% -1.73% 9.55% 9.07% 5.84% -
ROE -3.83% -14.70% -1.30% -2.53% 10.10% 12.87% 7.79% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1,131.03 1,186.99 539.06 995.79 768.95 1,311.81 961.61 2.73%
EPS -37.82 -78.48 -9.24 -15.59 73.44 119.03 56.13 -
DPS 0.00 5.00 20.00 20.00 20.00 20.00 20.00 -
NAPS 5.0315 5.3396 7.107 6.8078 7.2891 9.2488 7.2078 -5.80%
Adjusted Per Share Value based on latest NOSH - 271,982
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1,131.14 1,187.11 539.00 902.88 769.01 1,311.94 961.67 2.73%
EPS -19.29 -78.49 -9.24 -15.60 73.66 119.04 56.13 -
DPS 0.00 5.00 20.00 18.13 20.00 20.00 20.00 -
NAPS 5.032 5.3402 7.1062 6.1726 7.2898 9.2497 7.2083 -5.80%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 8.40 9.20 10.48 10.60 10.50 10.90 10.40 -
P/RPS 0.74 0.78 1.94 1.06 1.37 0.83 1.08 -6.10%
P/EPS -43.55 -11.72 -113.42 -61.63 14.26 9.16 18.53 -
EY -2.30 -8.53 -0.88 -1.62 7.01 10.92 5.40 -
DY 0.00 0.54 1.91 1.89 1.90 1.83 1.92 -
P/NAPS 1.67 1.72 1.47 1.56 1.44 1.18 1.44 2.49%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 13/08/13 13/08/12 10/08/11 04/08/10 27/08/09 14/08/08 13/08/07 -
Price 8.24 9.30 10.00 10.72 10.50 10.80 10.80 -
P/RPS 0.73 0.78 1.86 1.08 1.37 0.82 1.12 -6.87%
P/EPS -42.72 -11.85 -108.23 -62.33 14.26 9.07 19.24 -
EY -2.34 -8.44 -0.92 -1.60 7.01 11.02 5.20 -
DY 0.00 0.54 2.00 1.87 1.90 1.85 1.85 -
P/NAPS 1.64 1.74 1.41 1.57 1.44 1.17 1.50 1.49%

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