[HENGYUAN] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 2.47%
YoY- -48.74%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 11,726,240 8,365,330 7,778,005 7,742,742 7,479,804 9,079,637 8,962,862 19.60%
PBT 1,117,940 335,273 170,965 418,054 407,888 352,585 340,749 120.63%
Tax 0 0 -1,014 -1,410 -1,288 -797 -362 -
NP 1,117,940 335,273 169,950 416,644 406,600 351,788 340,386 120.79%
-
NP to SH 1,117,940 335,273 169,950 416,644 406,600 351,788 340,386 120.79%
-
Tax Rate 0.00% 0.00% 0.59% 0.34% 0.32% 0.23% 0.11% -
Total Cost 10,608,300 8,030,057 7,608,054 7,326,098 7,073,204 8,727,849 8,622,476 14.80%
-
Net Worth 1,274,759 1,010,429 805,620 885,420 778,739 677,099 579,960 68.97%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,274,759 1,010,429 805,620 885,420 778,739 677,099 579,960 68.97%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 9.53% 4.01% 2.19% 5.38% 5.44% 3.87% 3.80% -
ROE 87.70% 33.18% 21.10% 47.06% 52.21% 51.96% 58.69% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 3,908.75 2,788.44 2,592.67 2,580.91 2,493.27 3,026.55 2,987.62 19.60%
EPS 372.64 117.26 56.65 138.88 135.52 117.26 113.47 120.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2492 3.3681 2.6854 2.9514 2.5958 2.257 1.9332 68.97%
Adjusted Per Share Value based on latest NOSH - 300,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 3,908.75 2,788.44 2,592.67 2,580.91 2,493.27 3,026.55 2,987.62 19.60%
EPS 372.64 117.26 56.65 138.88 135.52 117.26 113.47 120.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2492 3.3681 2.6854 2.9514 2.5958 2.257 1.9332 68.97%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.56 2.03 3.06 3.04 3.10 4.97 5.77 -
P/RPS 0.09 0.07 0.12 0.12 0.12 0.16 0.19 -39.20%
P/EPS 0.96 1.82 5.40 2.19 2.29 4.24 5.09 -67.07%
EY 104.68 55.05 18.51 45.68 43.72 23.59 19.66 204.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.60 1.14 1.03 1.19 2.20 2.98 -56.97%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 28/02/17 30/11/16 25/08/16 24/05/16 25/02/16 30/10/15 -
Price 5.31 3.82 2.80 3.07 3.05 3.02 5.68 -
P/RPS 0.14 0.14 0.11 0.12 0.12 0.10 0.19 -18.40%
P/EPS 1.42 3.42 4.94 2.21 2.25 2.58 5.01 -56.81%
EY 70.18 29.26 20.23 45.24 44.44 38.83 19.98 130.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.13 1.04 1.04 1.17 1.34 2.94 -43.42%

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