[HENGYUAN] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
11-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 107.74%
YoY- 49.31%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 2,191,049 2,482,500 2,254,976 1,527,466 1,434,406 935,040 1,217,960 10.27%
PBT 190,553 59,508 216,845 137,154 88,906 48,673 44,081 27.61%
Tax -53,187 -13,703 -21,443 -14,692 -6,889 -14,632 -12,948 26.53%
NP 137,366 45,805 195,402 122,462 82,017 34,041 31,133 28.05%
-
NP to SH 137,366 45,805 195,402 122,462 82,017 34,041 31,133 28.05%
-
Tax Rate 27.91% 23.03% 9.89% 10.71% 7.75% 30.06% 29.37% -
Total Cost 2,053,683 2,436,695 2,059,574 1,405,004 1,352,389 900,999 1,186,827 9.56%
-
Net Worth 2,077,109 1,964,755 1,758,888 1,123,488 946,797 778,174 783,578 17.63%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - 59,993 30,001 - - - - -
Div Payout % - 130.98% 15.35% - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 2,077,109 1,964,755 1,758,888 1,123,488 946,797 778,174 783,578 17.63%
NOSH 299,991 299,967 300,018 300,004 299,970 299,920 300,221 -0.01%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 6.27% 1.85% 8.67% 8.02% 5.72% 3.64% 2.56% -
ROE 6.61% 2.33% 11.11% 10.90% 8.66% 4.37% 3.97% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 730.37 827.59 751.61 509.15 478.18 311.76 405.69 10.29%
EPS 45.79 15.27 65.13 40.82 27.34 11.35 10.37 28.07%
DPS 0.00 20.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 6.9239 6.5499 5.8626 3.7449 3.1563 2.5946 2.61 17.64%
Adjusted Per Share Value based on latest NOSH - 300,004
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 730.42 827.59 751.74 509.21 478.18 311.71 406.03 10.27%
EPS 45.79 15.27 65.14 40.82 27.34 11.35 10.38 28.05%
DPS 0.00 20.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 6.9244 6.5499 5.8636 3.7453 3.1563 2.5942 2.6122 17.63%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 11.00 10.20 8.95 6.15 3.40 3.74 3.58 -
P/RPS 1.51 1.23 1.19 1.21 0.71 1.20 0.88 9.41%
P/EPS 24.02 66.80 13.74 15.07 12.44 32.95 34.52 -5.86%
EY 4.16 1.50 7.28 6.64 8.04 3.03 2.90 6.19%
DY 0.00 1.96 1.12 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.56 1.53 1.64 1.08 1.44 1.37 2.51%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 07/05/07 18/05/06 18/05/05 11/05/04 28/05/03 16/05/02 17/05/01 -
Price 10.70 10.60 9.25 6.15 3.88 3.86 3.82 -
P/RPS 1.47 1.28 1.23 1.21 0.81 1.24 0.94 7.73%
P/EPS 23.37 69.42 14.20 15.07 14.19 34.01 36.84 -7.30%
EY 4.28 1.44 7.04 6.64 7.05 2.94 2.71 7.91%
DY 0.00 1.89 1.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.62 1.58 1.64 1.23 1.49 1.46 1.00%

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