[HENGYUAN] YoY TTM Result on 30-Sep-2001 [#3]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
12-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -66.03%
YoY- -65.19%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 6,772,566 5,377,431 4,105,500 5,121,524 4,768,439 9.16%
PBT 647,457 223,307 69,908 55,898 146,074 45.06%
Tax -105,923 -27,349 -22,442 -18,815 -38,747 28.56%
NP 541,534 195,958 47,466 37,083 107,327 49.83%
-
NP to SH 541,534 195,958 47,466 37,083 106,518 50.11%
-
Tax Rate 16.36% 12.25% 32.10% 33.66% 26.53% -
Total Cost 6,231,032 5,181,473 4,058,034 5,084,441 4,661,112 7.52%
-
Net Worth 1,397,182 955,899 798,576 783,785 598,962 23.56%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 120,000 44,996 35,992 - - -
Div Payout % 22.16% 22.96% 75.83% - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,397,182 955,899 798,576 783,785 598,962 23.56%
NOSH 299,991 300,031 299,946 300,047 299,481 0.04%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 8.00% 3.64% 1.16% 0.72% 2.25% -
ROE 38.76% 20.50% 5.94% 4.73% 17.78% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 2,257.58 1,792.29 1,368.75 1,706.90 1,592.23 9.11%
EPS 180.52 65.31 15.82 12.36 35.57 50.05%
DPS 40.00 15.00 12.00 0.00 0.00 -
NAPS 4.6574 3.186 2.6624 2.6122 2.00 23.51%
Adjusted Per Share Value based on latest NOSH - 300,047
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 2,257.52 1,792.48 1,368.50 1,707.17 1,589.48 9.16%
EPS 180.51 65.32 15.82 12.36 35.51 50.11%
DPS 40.00 15.00 12.00 0.00 0.00 -
NAPS 4.6573 3.1863 2.6619 2.6126 1.9965 23.56%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 7.60 4.04 3.50 3.30 3.88 -
P/RPS 0.34 0.23 0.26 0.19 0.24 9.09%
P/EPS 4.21 6.19 22.12 26.70 10.91 -21.17%
EY 23.75 16.17 4.52 3.75 9.17 26.83%
DY 5.26 3.71 3.43 0.00 0.00 -
P/NAPS 1.63 1.27 1.31 1.26 1.94 -4.25%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/04 18/11/03 18/11/02 12/11/01 24/11/00 -
Price 8.90 4.20 3.44 3.50 3.78 -
P/RPS 0.39 0.23 0.25 0.21 0.24 12.89%
P/EPS 4.93 6.43 21.74 28.32 10.63 -17.46%
EY 20.28 15.55 4.60 3.53 9.41 21.14%
DY 4.49 3.57 3.49 0.00 0.00 -
P/NAPS 1.91 1.32 1.29 1.34 1.89 0.26%

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