[HENGYUAN] YoY TTM Result on 31-Mar-2005 [#1]

Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 10.88%
YoY- 233.72%
Quarter Report
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 12,650,761 10,595,389 9,922,657 8,238,050 5,589,957 4,957,593 4,318,482 19.59%
PBT 781,586 456,429 524,585 821,599 297,873 238,198 8,520 112.22%
Tax -203,186 -106,652 -152,049 -78,315 -75,145 -37,288 -5,759 81.00%
NP 578,400 349,777 372,536 743,284 222,728 200,910 2,761 143.50%
-
NP to SH 578,400 349,777 372,536 743,284 222,728 200,910 2,761 143.50%
-
Tax Rate 26.00% 23.37% 28.98% 9.53% 25.23% 15.65% 67.59% -
Total Cost 12,072,361 10,245,612 9,550,121 7,494,766 5,367,229 4,756,683 4,315,721 18.68%
-
Net Worth 2,528,529 2,077,109 1,964,755 1,758,888 1,123,488 946,797 778,174 21.68%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 62,097 97,135 156,587 194,996 60,000 44,996 35,992 9.50%
Div Payout % 10.74% 27.77% 42.03% 26.23% 26.94% 22.40% 1,303.60% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 2,528,529 2,077,109 1,964,755 1,758,888 1,123,488 946,797 778,174 21.68%
NOSH 299,997 299,991 299,967 300,018 300,004 299,970 299,920 0.00%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.57% 3.30% 3.75% 9.02% 3.98% 4.05% 0.06% -
ROE 22.87% 16.84% 18.96% 42.26% 19.82% 21.22% 0.35% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 4,216.95 3,531.90 3,307.91 2,745.85 1,863.29 1,652.69 1,439.87 19.59%
EPS 192.80 116.60 124.19 247.75 74.24 66.98 0.92 143.51%
DPS 20.70 32.38 52.20 65.00 20.00 15.00 12.00 9.50%
NAPS 8.4285 6.9239 6.5499 5.8626 3.7449 3.1563 2.5946 21.67%
Adjusted Per Share Value based on latest NOSH - 300,018
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 4,216.92 3,531.80 3,307.55 2,746.02 1,863.32 1,652.53 1,439.49 19.59%
EPS 192.80 116.59 124.18 247.76 74.24 66.97 0.92 143.51%
DPS 20.70 32.38 52.20 65.00 20.00 15.00 12.00 9.50%
NAPS 8.4284 6.9237 6.5492 5.863 3.745 3.156 2.5939 21.68%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 10.90 11.00 10.20 8.95 6.15 3.40 3.74 -
P/RPS 0.26 0.31 0.31 0.33 0.33 0.21 0.26 0.00%
P/EPS 5.65 9.43 8.21 3.61 8.28 5.08 406.27 -50.92%
EY 17.69 10.60 12.18 27.68 12.07 19.70 0.25 103.24%
DY 1.90 2.94 5.12 7.26 3.25 4.41 3.21 -8.36%
P/NAPS 1.29 1.59 1.56 1.53 1.64 1.08 1.44 -1.81%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 14/05/08 07/05/07 18/05/06 18/05/05 11/05/04 28/05/03 16/05/02 -
Price 11.30 10.70 10.60 9.25 6.15 3.88 3.86 -
P/RPS 0.27 0.30 0.32 0.34 0.33 0.23 0.27 0.00%
P/EPS 5.86 9.18 8.54 3.73 8.28 5.79 419.30 -50.88%
EY 17.06 10.90 11.72 26.78 12.07 17.26 0.24 103.39%
DY 1.83 3.03 4.92 7.03 3.25 3.87 3.11 -8.45%
P/NAPS 1.34 1.55 1.62 1.58 1.64 1.23 1.49 -1.75%

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