[HENGYUAN] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
01-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -23.49%
YoY- 90.77%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 2,646,639 2,350,160 3,230,447 3,002,902 3,040,246 2,510,243 2,020,274 4.60%
PBT -26,403 -18,258 -385,032 171,471 93,866 207,650 205,458 -
Tax 6,942 -17,092 98,490 -42,642 -26,335 -57,834 -20,633 -
NP -19,461 -35,350 -286,542 128,829 67,531 149,816 184,825 -
-
NP to SH -19,461 -35,350 -286,542 128,829 67,531 149,816 184,825 -
-
Tax Rate - - - 24.87% 28.06% 27.85% 10.04% -
Total Cost 2,666,100 2,385,510 3,516,989 2,874,073 2,972,715 2,360,427 1,835,449 6.41%
-
Net Worth 1,976,985 2,152,029 2,443,782 2,247,517 1,940,758 1,867,840 1,397,182 5.95%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - 59,998 29,999 -
Div Payout % - - - - - 40.05% 16.23% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,976,985 2,152,029 2,443,782 2,247,517 1,940,758 1,867,840 1,397,182 5.95%
NOSH 299,861 300,093 300,012 300,020 300,004 299,991 299,991 -0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -0.74% -1.50% -8.87% 4.29% 2.22% 5.97% 9.15% -
ROE -0.98% -1.64% -11.73% 5.73% 3.48% 8.02% 13.23% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 882.62 783.14 1,076.77 1,000.90 1,013.40 836.77 673.44 4.60%
EPS -6.49 -11.78 -95.51 42.94 22.51 49.94 61.61 -
DPS 0.00 0.00 0.00 0.00 0.00 20.00 10.00 -
NAPS 6.593 7.1712 8.1456 7.4912 6.4691 6.2263 4.6574 5.96%
Adjusted Per Share Value based on latest NOSH - 300,020
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 882.30 783.47 1,076.93 1,001.07 1,013.52 836.83 673.49 4.60%
EPS -6.49 -11.78 -95.52 42.95 22.51 49.94 61.61 -
DPS 0.00 0.00 0.00 0.00 0.00 20.00 10.00 -
NAPS 6.5906 7.1742 8.1468 7.4925 6.4699 6.2268 4.6578 5.95%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 10.70 10.68 10.50 11.00 10.30 11.70 7.60 -
P/RPS 1.21 1.36 0.98 1.10 1.02 1.40 1.13 1.14%
P/EPS -164.87 -90.66 -10.99 25.62 45.76 23.43 12.34 -
EY -0.61 -1.10 -9.10 3.90 2.19 4.27 8.11 -
DY 0.00 0.00 0.00 0.00 0.00 1.71 1.32 -
P/NAPS 1.62 1.49 1.29 1.47 1.59 1.88 1.63 -0.10%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 12/11/09 12/11/08 01/11/07 23/11/06 28/11/05 22/11/04 -
Price 10.70 10.80 10.00 11.60 10.40 10.10 8.90 -
P/RPS 1.21 1.38 0.93 1.16 1.03 1.21 1.32 -1.43%
P/EPS -164.87 -91.68 -10.47 27.01 46.20 20.22 14.45 -
EY -0.61 -1.09 -9.55 3.70 2.16 4.94 6.92 -
DY 0.00 0.00 0.00 0.00 0.00 1.98 1.12 -
P/NAPS 1.62 1.51 1.23 1.55 1.61 1.62 1.91 -2.70%

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