[HENGYUAN] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 179.77%
YoY- -75.15%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 12,637,317 12,655,224 12,532,594 11,839,828 11,241,237 11,637,164 13,321,472 -3.44%
PBT 146,620 67,992 100,362 162,768 -24,446 27,964 320,808 -40.58%
Tax -111,636 -50,102 -50,666 -76,480 55,288 13,254 -13,996 297.70%
NP 34,984 17,889 49,696 86,288 30,842 41,218 306,812 -76.39%
-
NP to SH 34,984 17,889 49,696 86,288 30,842 41,218 306,812 -76.39%
-
Tax Rate 76.14% 73.69% 50.48% 46.99% - -47.40% 4.36% -
Total Cost 12,602,333 12,637,334 12,482,898 11,753,540 11,210,395 11,595,945 13,014,660 -2.11%
-
Net Worth 2,011,350 1,978,199 2,071,500 1,971,540 2,021,670 1,857,089 1,862,400 5.24%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 2,011,350 1,978,199 2,071,500 1,971,540 2,021,670 1,857,089 1,862,400 5.24%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 0.28% 0.14% 0.40% 0.73% 0.27% 0.35% 2.30% -
ROE 1.74% 0.90% 2.40% 4.38% 1.53% 2.22% 16.47% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4,212.44 4,218.41 4,177.53 3,946.61 3,747.08 3,879.05 4,440.49 -3.44%
EPS 12.00 5.96 16.56 28.76 10.28 13.73 102.28 -75.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.7045 6.594 6.905 6.5718 6.7389 6.1903 6.208 5.24%
Adjusted Per Share Value based on latest NOSH - 300,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4,212.87 4,218.84 4,177.96 3,947.02 3,747.46 3,879.45 4,440.95 -3.44%
EPS 11.66 5.96 16.57 28.77 10.28 13.74 102.28 -76.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.7052 6.5947 6.9057 6.5725 6.7396 6.1909 6.2086 5.24%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 4.22 4.39 5.28 5.83 4.66 6.36 6.25 -
P/RPS 0.10 0.10 0.13 0.15 0.12 0.16 0.14 -20.04%
P/EPS 36.19 73.62 31.87 20.27 45.33 46.29 6.11 226.30%
EY 2.76 1.36 3.14 4.93 2.21 2.16 16.36 -69.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.76 0.89 0.69 1.03 1.01 -26.93%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 29/11/19 29/08/19 24/05/19 27/02/19 28/11/18 30/08/18 -
Price 3.75 4.37 4.68 5.78 5.98 4.91 7.43 -
P/RPS 0.09 0.10 0.11 0.15 0.16 0.13 0.17 -34.48%
P/EPS 32.16 73.28 28.25 20.10 58.17 35.74 7.27 168.74%
EY 3.11 1.36 3.54 4.98 1.72 2.80 13.76 -62.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.66 0.68 0.88 0.89 0.79 1.20 -39.75%

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