[HENGYUAN] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 37.8%
YoY- 129.59%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 5,833,504 3,871,371 1,869,951 9,079,637 6,722,147 5,448,454 2,480,823 76.55%
PBT 128,224 209,027 101,972 352,585 255,562 406,419 84,231 32.23%
Tax -761 -705 -322 -797 -272 0 0 -
NP 127,463 208,322 101,650 351,788 255,290 406,419 84,231 31.70%
-
NP to SH 127,463 208,322 101,650 351,788 255,290 406,419 84,231 31.70%
-
Tax Rate 0.59% 0.34% 0.32% 0.23% 0.11% 0.00% 0.00% -
Total Cost 5,706,041 3,663,049 1,768,301 8,727,849 6,466,857 5,042,035 2,396,592 78.02%
-
Net Worth 805,620 885,420 778,739 677,099 579,960 731,100 408,930 56.95%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 805,620 885,420 778,739 677,099 579,960 731,100 408,930 56.95%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.19% 5.38% 5.44% 3.87% 3.80% 7.46% 3.40% -
ROE 15.82% 23.53% 13.05% 51.96% 44.02% 55.59% 20.60% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,944.50 1,290.46 623.32 3,026.55 2,240.72 1,816.15 826.94 76.55%
EPS 42.49 69.44 33.88 117.26 85.10 135.47 28.08 31.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6854 2.9514 2.5958 2.257 1.9332 2.437 1.3631 56.95%
Adjusted Per Share Value based on latest NOSH - 300,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,944.70 1,290.59 623.38 3,026.86 2,240.95 1,816.34 827.03 76.55%
EPS 42.49 69.45 33.89 117.27 85.11 135.49 28.08 31.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6857 2.9517 2.5961 2.2572 1.9334 2.4373 1.3632 56.96%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.06 3.04 3.10 4.97 5.77 4.84 4.86 -
P/RPS 0.16 0.24 0.50 0.16 0.26 0.27 0.59 -58.00%
P/EPS 7.20 4.38 9.15 4.24 6.78 3.57 17.31 -44.18%
EY 13.88 22.84 10.93 23.59 14.75 27.99 5.78 79.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.03 1.19 2.20 2.98 1.99 3.57 -53.18%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 25/08/16 24/05/16 25/02/16 30/10/15 11/08/15 18/05/15 -
Price 2.80 3.07 3.05 3.02 5.68 4.87 4.90 -
P/RPS 0.14 0.24 0.49 0.10 0.25 0.27 0.59 -61.57%
P/EPS 6.59 4.42 9.00 2.58 6.67 3.59 17.45 -47.66%
EY 15.17 22.62 11.11 38.83 14.98 27.82 5.73 91.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.04 1.17 1.34 2.94 2.00 3.59 -56.11%

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