[HENGYUAN] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 803.24%
YoY- -62.24%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 14,696,086 15,086,425 11,212,679 10,376,395 8,945,794 13,086,127 11,415,110 4.29%
PBT -221,898 -121,588 -163,814 151,780 380,478 -440,360 808,630 -
Tax 67,352 26,925 38,069 -44,747 -97,614 110,344 -215,413 -
NP -154,546 -94,663 -125,745 107,033 282,864 -330,016 593,217 -
-
NP to SH -154,546 -45,167 -11,294 107,033 283,481 -330,016 593,217 -
-
Tax Rate - - - 29.48% 25.66% - 26.64% -
Total Cost 14,850,632 15,181,088 11,338,424 10,269,362 8,662,930 13,416,143 10,821,893 5.41%
-
Net Worth 1,513,380 1,704,749 1,853,912 2,091,881 2,094,761 1,920,577 2,432,609 -7.59%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - 119,994 144,395 149,859 150,000 62,097 -
Div Payout % - - 0.00% 134.91% 52.86% 0.00% 10.47% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,513,380 1,704,749 1,853,912 2,091,881 2,094,761 1,920,577 2,432,609 -7.59%
NOSH 300,000 300,000 300,000 299,997 299,534 300,001 299,996 0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -1.05% -0.63% -1.12% 1.03% 3.16% -2.52% 5.20% -
ROE -10.21% -2.65% -0.61% 5.12% 13.53% -17.18% 24.39% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 4,898.70 5,028.81 3,737.07 3,458.83 2,986.57 4,362.03 3,805.08 4.29%
EPS -51.52 -15.06 -3.76 35.68 94.64 -110.00 197.74 -
DPS 0.00 0.00 40.00 48.13 50.00 50.00 20.70 -
NAPS 5.0446 5.6825 6.1789 6.973 6.9934 6.4019 8.1088 -7.59%
Adjusted Per Share Value based on latest NOSH - 299,997
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 4,899.20 5,029.33 3,737.94 3,459.15 2,982.24 4,362.49 3,805.43 4.29%
EPS -51.52 -15.06 -3.77 35.68 94.50 -110.02 197.76 -
DPS 0.00 0.00 40.00 48.14 49.96 50.01 20.70 -
NAPS 5.0451 5.6831 6.1803 6.9737 6.9833 6.4026 8.1095 -7.59%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 6.36 8.40 9.18 10.76 10.52 8.10 11.30 -
P/RPS 0.13 0.17 0.25 0.31 0.35 0.19 0.30 -12.99%
P/EPS -12.35 -55.79 -243.88 30.16 11.12 -7.36 5.71 -
EY -8.10 -1.79 -0.41 3.32 9.00 -13.58 17.50 -
DY 0.00 0.00 4.36 4.47 4.75 6.17 1.83 -
P/NAPS 1.26 1.48 1.49 1.54 1.50 1.27 1.39 -1.62%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 17/02/12 24/02/11 25/02/10 17/02/09 14/02/08 -
Price 6.42 8.30 9.80 10.30 10.70 8.70 11.50 -
P/RPS 0.13 0.17 0.26 0.30 0.36 0.20 0.30 -12.99%
P/EPS -12.46 -55.13 -260.35 28.87 11.31 -7.91 5.82 -
EY -8.02 -1.81 -0.38 3.46 8.84 -12.64 17.19 -
DY 0.00 0.00 4.08 4.67 4.67 5.75 1.80 -
P/NAPS 1.27 1.46 1.59 1.48 1.53 1.36 1.42 -1.84%

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