[HENGYUAN] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 95.56%
YoY- 13.43%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 7,135,065 7,526,320 10,197,388 12,637,317 12,655,224 12,532,594 11,839,828 -28.58%
PBT 38,174 -246,764 -494,532 146,620 67,992 100,362 162,768 -61.86%
Tax 67,773 95,862 -1,960 -111,636 -50,102 -50,666 -76,480 -
NP 105,948 -150,902 -496,492 34,984 17,889 49,696 86,288 14.62%
-
NP to SH 105,948 -150,902 -496,492 34,984 17,889 49,696 86,288 14.62%
-
Tax Rate -177.54% - - 76.14% 73.69% 50.48% 46.99% -
Total Cost 7,029,117 7,677,222 10,693,880 12,602,333 12,637,334 12,482,898 11,753,540 -28.95%
-
Net Worth 2,149,110 2,109,119 2,232,540 2,011,350 1,978,199 2,071,500 1,971,540 5.90%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 2,149,110 2,109,119 2,232,540 2,011,350 1,978,199 2,071,500 1,971,540 5.90%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 1.48% -2.00% -4.87% 0.28% 0.14% 0.40% 0.73% -
ROE 4.93% -7.15% -22.24% 1.74% 0.90% 2.40% 4.38% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2,378.36 2,508.77 3,399.13 4,212.44 4,218.41 4,177.53 3,946.61 -28.58%
EPS 35.32 -50.30 -165.48 12.00 5.96 16.56 28.76 14.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.1637 7.0304 7.4418 6.7045 6.594 6.905 6.5718 5.90%
Adjusted Per Share Value based on latest NOSH - 300,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2,378.36 2,508.77 3,399.13 4,212.44 4,218.41 4,177.53 3,946.61 -28.58%
EPS 35.32 -50.30 -165.48 12.00 5.96 16.56 28.76 14.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.1637 7.0304 7.4418 6.7045 6.594 6.905 6.5718 5.90%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.84 3.47 2.48 4.22 4.39 5.28 5.83 -
P/RPS 0.12 0.14 0.07 0.10 0.10 0.13 0.15 -13.78%
P/EPS 8.04 -6.90 -1.50 36.19 73.62 31.87 20.27 -45.92%
EY 12.44 -14.50 -66.73 2.76 1.36 3.14 4.93 85.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.49 0.33 0.63 0.67 0.76 0.89 -41.24%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 18/08/20 16/06/20 27/02/20 29/11/19 29/08/19 24/05/19 -
Price 3.47 3.01 3.62 3.75 4.37 4.68 5.78 -
P/RPS 0.15 0.12 0.11 0.09 0.10 0.11 0.15 0.00%
P/EPS 9.83 -5.98 -2.19 32.16 73.28 28.25 20.10 -37.84%
EY 10.18 -16.71 -45.72 3.11 1.36 3.54 4.98 60.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.49 0.56 0.66 0.68 0.88 -33.16%

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