[HENGYUAN] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -34.9%
YoY- 74.68%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 12,243,136 11,583,467 11,321,816 11,059,076 11,726,240 8,365,330 7,778,005 35.35%
PBT 435,212 972,964 967,557 727,784 1,117,940 335,273 170,965 86.54%
Tax -87,980 -63,743 0 0 0 0 -1,014 1865.22%
NP 347,232 909,221 967,557 727,784 1,117,940 335,273 169,950 61.08%
-
NP to SH 347,232 909,221 967,557 727,784 1,117,940 335,273 169,950 61.08%
-
Tax Rate 20.22% 6.55% 0.00% 0.00% 0.00% 0.00% 0.59% -
Total Cost 11,895,904 10,674,246 10,354,258 10,331,292 10,608,300 8,030,057 7,608,054 34.75%
-
Net Worth 1,785,930 1,771,019 1,657,800 1,323,959 1,274,759 1,010,429 805,620 70.09%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 6,000 - - - - - -
Div Payout % - 0.66% - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,785,930 1,771,019 1,657,800 1,323,959 1,274,759 1,010,429 805,620 70.09%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.84% 7.85% 8.55% 6.58% 9.53% 4.01% 2.19% -
ROE 19.44% 51.34% 58.36% 54.97% 87.70% 33.18% 21.10% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 4,081.05 3,861.16 3,773.94 3,686.36 3,908.75 2,788.44 2,592.67 35.35%
EPS 115.76 303.07 322.52 242.60 372.64 117.26 56.65 61.09%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9531 5.9034 5.526 4.4132 4.2492 3.3681 2.6854 70.09%
Adjusted Per Share Value based on latest NOSH - 300,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 4,081.47 3,861.55 3,774.33 3,686.74 3,909.15 2,788.73 2,592.94 35.35%
EPS 115.76 303.10 322.55 242.62 372.69 111.77 56.66 61.08%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9537 5.904 5.5266 4.4137 4.2496 3.3684 2.6857 70.09%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 7.65 16.30 7.92 5.30 3.56 2.03 3.06 -
P/RPS 0.19 0.42 0.21 0.14 0.09 0.07 0.12 35.88%
P/EPS 6.61 5.38 2.46 2.18 0.96 1.82 5.40 14.44%
EY 15.13 18.59 40.72 45.77 104.68 55.05 18.51 -12.58%
DY 0.00 0.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 2.76 1.43 1.20 0.84 0.60 1.14 8.59%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 27/02/18 30/11/17 25/08/17 24/05/17 28/02/17 30/11/16 -
Price 8.29 15.10 10.52 8.12 5.31 3.82 2.80 -
P/RPS 0.20 0.39 0.28 0.22 0.14 0.14 0.11 49.02%
P/EPS 7.16 4.98 3.26 3.35 1.42 3.42 4.94 28.10%
EY 13.96 20.07 30.66 29.88 70.18 29.26 20.23 -21.92%
DY 0.00 0.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 2.56 1.90 1.84 1.25 1.13 1.04 21.35%

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