[HENGYUAN] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 1978.23%
YoY- -97.24%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 8,238,050 5,589,957 4,957,593 4,318,482 5,308,228 3,174,320 21.00%
PBT 821,599 297,873 238,198 8,520 142,220 133,361 43.82%
Tax -78,315 -75,145 -37,288 -5,759 -42,081 -90,653 -2.88%
NP 743,284 222,728 200,910 2,761 100,139 42,708 77.00%
-
NP to SH 743,284 222,728 200,910 2,761 100,139 41,899 77.68%
-
Tax Rate 9.53% 25.23% 15.65% 67.59% 29.59% 67.98% -
Total Cost 7,494,766 5,367,229 4,756,683 4,315,721 5,208,089 3,131,612 19.05%
-
Net Worth 1,758,888 1,123,488 946,797 778,174 783,578 0 -
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 194,996 60,000 44,996 35,992 - - -
Div Payout % 26.23% 26.94% 22.40% 1,303.60% - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,758,888 1,123,488 946,797 778,174 783,578 0 -
NOSH 300,018 300,004 299,970 299,920 300,221 0 -
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 9.02% 3.98% 4.05% 0.06% 1.89% 1.35% -
ROE 42.26% 19.82% 21.22% 0.35% 12.78% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 2,745.85 1,863.29 1,652.69 1,439.87 1,768.10 0.00 -
EPS 247.75 74.24 66.98 0.92 33.36 0.00 -
DPS 65.00 20.00 15.00 12.00 0.00 0.00 -
NAPS 5.8626 3.7449 3.1563 2.5946 2.61 0.00 -
Adjusted Per Share Value based on latest NOSH - 299,920
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 2,746.30 1,863.51 1,652.70 1,439.64 1,769.59 1,058.22 21.00%
EPS 247.79 74.25 66.98 0.92 33.38 13.97 77.68%
DPS 65.01 20.00 15.00 12.00 0.00 0.00 -
NAPS 5.8636 3.7453 3.1563 2.5942 2.6122 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 8.95 6.15 3.40 3.74 3.58 4.20 -
P/RPS 0.33 0.33 0.21 0.26 0.20 0.00 -
P/EPS 3.61 8.28 5.08 406.27 10.73 0.00 -
EY 27.68 12.07 19.70 0.25 9.32 0.00 -
DY 7.26 3.25 4.41 3.21 0.00 0.00 -
P/NAPS 1.53 1.64 1.08 1.44 1.37 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/05 11/05/04 28/05/03 16/05/02 17/05/01 - -
Price 9.25 6.15 3.88 3.86 3.82 0.00 -
P/RPS 0.34 0.33 0.23 0.27 0.22 0.00 -
P/EPS 3.73 8.28 5.79 419.30 11.45 0.00 -
EY 26.78 12.07 17.26 0.24 8.73 0.00 -
DY 7.03 3.25 3.87 3.11 0.00 0.00 -
P/NAPS 1.58 1.64 1.23 1.49 1.46 0.00 -

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