[HENGYUAN] YoY TTM Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	14,511,592	10,427,400	10,297,586	8,980,745	13,929,010	10,544,196	11,169,981	4.45%
YoY %	39.17%	1.26%	14.66%	-35.52%	32.10%	-5.60%	-	-
Horiz. %	129.92%	93.35%	92.19%	80.40%	124.70%	94.40%	100.00%	-
PBT	-241,477	110,412	-44,692	-285,930	477,741	558,502	502,150	-
YoY %	-318.71%	347.05%	84.37%	-159.85%	-14.46%	11.22%	-	-
Horiz. %	-48.09%	21.99%	-8.90%	-56.94%	95.14%	111.22%	100.00%	-
Tax	40,972	-22,005	29,472	53,276	-126,007	-124,866	-148,477	-
YoY %	286.19%	-174.66%	-44.68%	142.28%	-0.91%	15.90%	-	-
Horiz. %	-27.59%	14.82%	-19.85%	-35.88%	84.87%	84.10%	100.00%	-
NP	-200,505	88,407	-15,220	-232,654	351,734	433,636	353,673	-
YoY %	-326.80%	680.86%	93.46%	-166.14%	-18.89%	22.61%	-	-
Horiz. %	-56.69%	25.00%	-4.30%	-65.78%	99.45%	122.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-102,257	154,106	-15,220	-232,037	351,734	433,636	353,673	-
YoY %	-166.35%	1,112.52%	93.44%	-165.97%	-18.89%	22.61%	-	-
Horiz. %	-28.91%	43.57%	-4.30%	-65.61%	99.45%	122.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	19.93%	-	-	26.38%	22.36%	29.57%	-
YoY %	-	0.00%	-	-	17.98%	-24.38%	-	-
Horiz. %	-	67.40%	-	-	89.21%	75.62%	100.00%	-
Total Cost	14,712,097	10,338,993	10,312,806	9,213,399	13,577,276	10,110,560	10,816,308	5.25%
YoY %	42.30%	0.25%	11.93%	-32.14%	34.29%	-6.52%	-	-
Horiz. %	136.02%	95.59%	95.34%	85.18%	125.53%	93.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,696,409	1,953,281	1,976,985	2,152,029	2,443,782	2,247,517	1,940,758	-2.21%
YoY %	-13.15%	-1.20%	-8.13%	-11.94%	8.73%	15.81%	-	-
Horiz. %	87.41%	100.65%	101.87%	110.89%	125.92%	115.81%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	60,007	149,986	144,256	149,999	61,499	61,737	156,588	-14.76%
YoY %	-59.99%	3.97%	-3.83%	143.90%	-0.39%	-60.57%	-	-
Horiz. %	38.32%	95.78%	92.12%	95.79%	39.27%	39.43%	100.00%	-
Div Payout %	0.00%	97.33%	0.00%	0.00%	17.48%	14.24%	44.28%	-
YoY %	0.00%	0.00%	0.00%	0.00%	22.75%	-67.84%	-	-
Horiz. %	0.00%	219.81%	0.00%	0.00%	39.48%	32.16%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	1,696,409	1,953,281	1,976,985	2,152,029	2,443,782	2,247,517	1,940,758	-2.21%
YoY %	-13.15%	-1.20%	-8.13%	-11.94%	8.73%	15.81%	-	-
Horiz. %	87.41%	100.65%	101.87%	110.89%	125.92%	115.81%	100.00%	-
NOSH	300,000	300,020	299,861	300,093	300,012	300,020	300,004	-0.00%
YoY %	-0.01%	0.05%	-0.08%	0.03%	-0.00%	0.01%	-	-
Horiz. %	100.00%	100.01%	99.95%	100.03%	100.00%	100.01%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	-1.38%	0.85%	-0.15%	-2.59%	2.53%	4.11%	3.17%	-
YoY %	-262.35%	666.67%	94.21%	-202.37%	-38.44%	29.65%	-	-
Horiz. %	-43.53%	26.81%	-4.73%	-81.70%	79.81%	129.65%	100.00%	-
ROE	-6.03%	7.89%	-0.77%	-10.78%	14.39%	19.29%	18.22%	-
YoY %	-176.43%	1,124.68%	92.86%	-174.91%	-25.40%	5.87%	-	-
Horiz. %	-33.10%	43.30%	-4.23%	-59.17%	78.98%	105.87%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	4,837.20	3,475.57	3,434.12	2,992.65	4,642.81	3,514.49	3,723.27	4.45%
YoY %	39.18%	1.21%	14.75%	-35.54%	32.10%	-5.61%	-	-
Horiz. %	129.92%	93.35%	92.23%	80.38%	124.70%	94.39%	100.00%	-
EPS	-34.09	51.37	-5.08	-77.32	117.24	144.54	117.89	-
YoY %	-166.36%	1,111.22%	93.43%	-165.95%	-18.89%	22.61%	-	-
Horiz. %	-28.92%	43.57%	-4.31%	-65.59%	99.45%	122.61%	100.00%	-
DPS	20.00	50.00	48.11	50.00	20.50	20.58	52.20	-14.76%
YoY %	-60.00%	3.93%	-3.78%	143.90%	-0.39%	-60.57%	-	-
Horiz. %	38.31%	95.79%	92.16%	95.79%	39.27%	39.43%	100.00%	-
NAPS	5.6547	6.5105	6.593	7.1712	8.1456	7.4912	6.4691	-2.21%
YoY %	-13.14%	-1.25%	-8.06%	-11.96%	8.74%	15.80%	-	-
Horiz. %	87.41%	100.64%	101.92%	110.85%	125.92%	115.80%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 300,093
RPS	4,837.70	3,476.16	3,432.88	2,993.89	4,643.48	3,515.09	3,723.71	4.45%
YoY %	39.17%	1.26%	14.66%	-35.52%	32.10%	-5.60%	-	-
Horiz. %	129.92%	93.35%	92.19%	80.40%	124.70%	94.40%	100.00%	-
EPS	-34.09	51.37	-5.07	-77.35	117.26	144.56	117.90	-
YoY %	-166.36%	1,113.21%	93.45%	-165.96%	-18.88%	22.61%	-	-
Horiz. %	-28.91%	43.57%	-4.30%	-65.61%	99.46%	122.61%	100.00%	-
DPS	20.00	50.00	48.09	50.00	20.50	20.58	52.20	-14.76%
YoY %	-60.00%	3.97%	-3.82%	143.90%	-0.39%	-60.57%	-	-
Horiz. %	38.31%	95.79%	92.13%	95.79%	39.27%	39.43%	100.00%	-
NAPS	5.6553	6.5116	6.5906	7.1742	8.1468	7.4925	6.4699	-2.21%
YoY %	-13.15%	-1.20%	-8.13%	-11.94%	8.73%	15.81%	-	-
Horiz. %	87.41%	100.64%	101.87%	110.89%	125.92%	115.81%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	9.00	9.50	10.70	10.68	10.50	11.00	10.30	-
P/RPS	0.19	0.27	0.31	0.36	0.23	0.31	0.28	-6.25%
YoY %	-29.63%	-12.90%	-13.89%	56.52%	-25.81%	10.71%	-	-
Horiz. %	67.86%	96.43%	110.71%	128.57%	82.14%	110.71%	100.00%	-
P/EPS	-26.40	18.50	-210.81	-13.81	8.96	7.61	8.74	-
YoY %	-242.70%	108.78%	-1,426.50%	-254.13%	17.74%	-12.93%	-	-
Horiz. %	-302.06%	211.67%	-2,412.01%	-158.01%	102.52%	87.07%	100.00%	-
EY	-3.79	5.41	-0.47	-7.24	11.17	13.14	11.45	-
YoY %	-170.06%	1,251.06%	93.51%	-164.82%	-14.99%	14.76%	-	-
Horiz. %	-33.10%	47.25%	-4.10%	-63.23%	97.55%	114.76%	100.00%	-
DY	2.22	5.26	4.50	4.68	1.95	1.87	5.07	-12.84%
YoY %	-57.79%	16.89%	-3.85%	140.00%	4.28%	-63.12%	-	-
Horiz. %	43.79%	103.75%	88.76%	92.31%	38.46%	36.88%	100.00%	-
P/NAPS	1.59	1.46	1.62	1.49	1.29	1.47	1.59	0.00%
YoY %	8.90%	-9.88%	8.72%	15.50%	-12.24%	-7.55%	-	-
Horiz. %	100.00%	91.82%	101.89%	93.71%	81.13%	92.45%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	07/11/12	01/11/11	11/11/10	12/11/09	12/11/08	01/11/07	23/11/06	-
Price	8.61	9.60	10.70	10.80	10.00	11.60	10.40	-
P/RPS	0.18	0.28	0.31	0.36	0.22	0.33	0.28	-7.09%
YoY %	-35.71%	-9.68%	-13.89%	63.64%	-33.33%	17.86%	-	-
Horiz. %	64.29%	100.00%	110.71%	128.57%	78.57%	117.86%	100.00%	-
P/EPS	-25.26	18.69	-210.81	-13.97	8.53	8.03	8.82	-
YoY %	-235.15%	108.87%	-1,409.02%	-263.77%	6.23%	-8.96%	-	-
Horiz. %	-286.39%	211.90%	-2,390.14%	-158.39%	96.71%	91.04%	100.00%	-
EY	-3.96	5.35	-0.47	-7.16	11.72	12.46	11.34	-
YoY %	-174.02%	1,238.30%	93.44%	-161.09%	-5.94%	9.88%	-	-
Horiz. %	-34.92%	47.18%	-4.14%	-63.14%	103.35%	109.88%	100.00%	-
DY	2.32	5.21	4.50	4.63	2.05	1.77	5.02	-12.06%
YoY %	-55.47%	15.78%	-2.81%	125.85%	15.82%	-64.74%	-	-
Horiz. %	46.22%	103.78%	89.64%	92.23%	40.84%	35.26%	100.00%	-
P/NAPS	1.52	1.47	1.62	1.51	1.23	1.55	1.61	-0.95%
YoY %	3.40%	-9.26%	7.28%	22.76%	-20.65%	-3.73%	-	-
Horiz. %	94.41%	91.30%	100.62%	93.79%	76.40%	96.27%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos