[HENGYUAN] YoY TTM Result on 31-Mar-2006 [#1]

Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -28.65%
YoY- -49.88%
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 11,489,648 12,650,761 10,595,389 9,922,657 8,238,050 5,589,957 4,957,593 15.02%
PBT -460,082 781,586 456,429 524,585 821,599 297,873 238,198 -
Tax 112,995 -203,186 -106,652 -152,049 -78,315 -75,145 -37,288 -
NP -347,087 578,400 349,777 372,536 743,284 222,728 200,910 -
-
NP to SH -347,087 578,400 349,777 372,536 743,284 222,728 200,910 -
-
Tax Rate - 26.00% 23.37% 28.98% 9.53% 25.23% 15.65% -
Total Cost 11,836,735 12,072,361 10,245,612 9,550,121 7,494,766 5,367,229 4,756,683 16.39%
-
Net Worth 1,800,159 2,528,529 2,077,109 1,964,755 1,758,888 1,123,488 946,797 11.29%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 150,000 62,097 97,135 156,587 194,996 60,000 44,996 22.20%
Div Payout % 0.00% 10.74% 27.77% 42.03% 26.23% 26.94% 22.40% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 1,800,159 2,528,529 2,077,109 1,964,755 1,758,888 1,123,488 946,797 11.29%
NOSH 300,026 299,997 299,991 299,967 300,018 300,004 299,970 0.00%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -3.02% 4.57% 3.30% 3.75% 9.02% 3.98% 4.05% -
ROE -19.28% 22.87% 16.84% 18.96% 42.26% 19.82% 21.22% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 3,829.54 4,216.95 3,531.90 3,307.91 2,745.85 1,863.29 1,652.69 15.01%
EPS -115.69 192.80 116.60 124.19 247.75 74.24 66.98 -
DPS 50.00 20.70 32.38 52.20 65.00 20.00 15.00 22.19%
NAPS 6.00 8.4285 6.9239 6.5499 5.8626 3.7449 3.1563 11.28%
Adjusted Per Share Value based on latest NOSH - 299,967
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 3,829.88 4,216.92 3,531.80 3,307.55 2,746.02 1,863.32 1,652.53 15.02%
EPS -115.70 192.80 116.59 124.18 247.76 74.24 66.97 -
DPS 50.00 20.70 32.38 52.20 65.00 20.00 15.00 22.19%
NAPS 6.0005 8.4284 6.9237 6.5492 5.863 3.745 3.156 11.29%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 9.60 10.90 11.00 10.20 8.95 6.15 3.40 -
P/RPS 0.25 0.26 0.31 0.31 0.33 0.33 0.21 2.94%
P/EPS -8.30 5.65 9.43 8.21 3.61 8.28 5.08 -
EY -12.05 17.69 10.60 12.18 27.68 12.07 19.70 -
DY 5.21 1.90 2.94 5.12 7.26 3.25 4.41 2.81%
P/NAPS 1.60 1.29 1.59 1.56 1.53 1.64 1.08 6.76%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 06/05/09 14/05/08 07/05/07 18/05/06 18/05/05 11/05/04 28/05/03 -
Price 10.10 11.30 10.70 10.60 9.25 6.15 3.88 -
P/RPS 0.26 0.27 0.30 0.32 0.34 0.33 0.23 2.06%
P/EPS -8.73 5.86 9.18 8.54 3.73 8.28 5.79 -
EY -11.45 17.06 10.90 11.72 26.78 12.07 17.26 -
DY 4.95 1.83 3.03 4.92 7.03 3.25 3.87 4.18%
P/NAPS 1.68 1.34 1.55 1.62 1.58 1.64 1.23 5.32%

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