[HENGYUAN] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -31.68%
YoY- -18.83%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,465,527 2,748,668 2,185,650 1,447,676 1,328,210 975,483 1,495,605 8.68%
PBT -35,460 141,306 204,275 109,824 83,506 -44,551 7,419 -
Tax 34,517 -46,792 -16,515 -50,874 -10,881 44,551 -3,032 -
NP -943 94,514 187,760 58,950 72,625 0 4,387 -
-
NP to SH -943 94,514 187,760 58,950 72,625 -32,843 4,387 -
-
Tax Rate - 33.11% 8.08% 46.32% 13.03% - 40.87% -
Total Cost 2,466,470 2,654,154 1,997,890 1,388,726 1,255,585 975,483 1,491,218 8.74%
-
Net Worth 1,919,249 1,919,453 1,563,306 1,001,040 864,810 744,171 78,425,134 -46.10%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,139 600 104,994 60,000 44,996 - - -
Div Payout % 0.00% 0.63% 55.92% 101.78% 61.96% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,919,249 1,919,453 1,563,306 1,001,040 864,810 744,171 78,425,134 -46.10%
NOSH 299,971 300,041 299,984 300,000 299,979 299,936 300,479 -0.02%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -0.04% 3.44% 8.59% 4.07% 5.47% 0.00% 0.29% -
ROE -0.05% 4.92% 12.01% 5.89% 8.40% -4.41% 0.01% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 821.92 916.10 728.59 482.56 442.77 325.23 497.74 8.71%
EPS -0.31 31.50 62.59 19.65 24.21 -10.95 1.46 -
DPS 0.38 0.20 35.00 20.00 15.00 0.00 0.00 -
NAPS 6.3981 6.3973 5.2113 3.3368 2.8829 2.4811 261.00 -46.08%
Adjusted Per Share Value based on latest NOSH - 300,000
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 821.84 916.22 728.55 482.56 442.74 325.16 498.54 8.68%
EPS -0.31 31.50 62.59 19.65 24.21 -10.95 1.46 -
DPS 0.38 0.20 35.00 20.00 15.00 0.00 0.00 -
NAPS 6.3975 6.3982 5.211 3.3368 2.8827 2.4806 261.4171 -46.10%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 10.60 9.75 9.70 4.46 3.80 3.80 3.82 -
P/RPS 1.29 1.06 1.33 0.92 0.86 1.17 0.77 8.97%
P/EPS -3,371.90 30.95 15.50 22.70 15.70 -34.70 261.64 -
EY -0.03 3.23 6.45 4.41 6.37 -2.88 0.38 -
DY 0.04 0.02 3.61 4.48 3.95 0.00 0.00 -
P/NAPS 1.66 1.52 1.86 1.34 1.32 1.53 0.01 134.34%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 06/03/06 23/02/05 17/02/04 24/02/03 21/02/02 02/05/01 -
Price 10.20 9.80 8.65 4.50 3.26 3.80 3.88 -
P/RPS 1.24 1.07 1.19 0.93 0.74 1.17 0.78 8.02%
P/EPS -3,244.66 31.11 13.82 22.90 13.47 -34.70 265.75 -
EY -0.03 3.21 7.24 4.37 7.43 -2.88 0.38 -
DY 0.04 0.02 4.05 4.44 4.60 0.00 0.00 -
P/NAPS 1.59 1.53 1.66 1.35 1.13 1.53 0.01 132.66%

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