[HENGYUAN] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 222.2%
YoY- 104136.73%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 9,695,133 7,510,540 5,496,897 4,458,227 4,601,402 5,183,516 2,081,072 -1.62%
PBT 681,922 741,908 249,625 197,965 3,928 157,491 74,009 -2.33%
Tax -159,789 -71,564 -67,342 -45,031 -4,075 -45,777 -74,009 -0.81%
NP 522,133 670,344 182,283 152,934 -147 111,714 0 -100.00%
-
NP to SH 522,133 670,344 182,283 152,934 -147 111,714 -809 -
-
Tax Rate 23.43% 9.65% 26.98% 22.75% 103.74% 29.07% 100.00% -
Total Cost 9,173,000 6,840,196 5,314,614 4,305,293 4,601,549 5,071,802 2,081,072 -1.56%
-
Net Worth 1,919,453 1,563,306 1,001,040 864,810 744,171 784,611 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 126,596 164,994 60,000 44,996 35,992 - - -100.00%
Div Payout % 24.25% 24.61% 32.92% 29.42% 0.00% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,919,453 1,563,306 1,001,040 864,810 744,171 784,611 0 -100.00%
NOSH 300,041 299,984 300,000 299,979 299,936 300,479 0 -100.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 5.39% 8.93% 3.32% 3.43% 0.00% 2.16% 0.00% -
ROE 27.20% 42.88% 18.21% 17.68% -0.02% 14.24% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 3,231.27 2,503.65 1,832.30 1,486.18 1,534.13 1,725.08 0.00 -100.00%
EPS 174.02 223.46 60.76 50.98 -0.05 37.18 0.00 -100.00%
DPS 42.20 55.00 20.00 15.00 12.00 0.00 0.00 -100.00%
NAPS 6.3973 5.2113 3.3368 2.8829 2.4811 2.6112 236.00 3.91%
Adjusted Per Share Value based on latest NOSH - 299,979
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 3,231.71 2,503.51 1,832.30 1,486.08 1,533.80 1,727.84 693.69 -1.62%
EPS 174.04 223.45 60.76 50.98 -0.05 37.24 -0.27 -
DPS 42.20 55.00 20.00 15.00 12.00 0.00 0.00 -100.00%
NAPS 6.3982 5.211 3.3368 2.8827 2.4806 2.6154 236.00 3.91%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 9.75 9.70 4.46 3.80 3.80 3.82 0.00 -
P/RPS 0.30 0.39 0.24 0.26 0.25 0.22 0.00 -100.00%
P/EPS 5.60 4.34 7.34 7.45 -7,753.45 10.27 0.00 -100.00%
EY 17.85 23.04 13.62 13.42 -0.01 9.73 0.00 -100.00%
DY 4.33 5.67 4.48 3.95 3.16 0.00 0.00 -100.00%
P/NAPS 1.52 1.86 1.34 1.32 1.53 1.46 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 06/03/06 23/02/05 17/02/04 24/02/03 21/02/02 02/05/01 - -
Price 9.80 8.65 4.50 3.26 3.80 3.88 0.00 -
P/RPS 0.30 0.35 0.25 0.22 0.25 0.22 0.00 -100.00%
P/EPS 5.63 3.87 7.41 6.39 -7,753.45 10.44 0.00 -100.00%
EY 17.76 25.83 13.50 15.64 -0.01 9.58 0.00 -100.00%
DY 4.31 6.36 4.44 4.60 3.16 0.00 0.00 -100.00%
P/NAPS 1.53 1.66 1.35 1.13 1.53 1.49 0.00 -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
Post a Comment