[HENGYUAN] QoQ Cumulative 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- -30.06%
YoY- -75.15%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Cumulative 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 9,491,418 6,266,297 2,959,957 11,241,237 8,727,873 6,660,736 53.07%
PBT 146,620 50,994 50,181 40,692 -24,446 20,973 160,404 -5.79%
Tax -111,636 -37,577 -25,333 -19,120 55,288 9,941 -6,998 530.51%
NP 34,984 13,417 24,848 21,572 30,842 30,914 153,406 -62.57%
-
NP to SH 34,984 13,417 24,848 21,572 30,842 30,914 153,406 -62.57%
-
Tax Rate 76.14% 73.69% 50.48% 46.99% - -47.40% 4.36% -
Total Cost 12,602,333 9,478,001 6,241,449 2,938,385 11,210,395 8,696,959 6,507,330 55.18%
-
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% 0.68% 1.20% 1.09% 1.53% 1.66% 8.24% -
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 3,163.81 2,088.77 986.65 3,747.08 2,909.29 2,220.25 53.07%
EPS 12.00 4.47 8.28 7.19 10.28 10.30 51.14 -61.85%
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 4,212.44 3,163.81 2,088.77 986.65 3,747.08 2,909.29 2,220.25 53.07%
EPS 12.00 4.47 8.28 7.19 10.28 10.30 51.14 -61.85%
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%
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 0.14 0.25 0.59 0.12 0.22 0.28 -49.56%
P/EPS 36.19 98.16 63.75 81.08 45.33 61.72 12.22 105.81%
EY 2.76 1.02 1.57 1.23 2.21 1.62 8.18 -51.43%
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 0.14 0.22 0.59 0.16 0.17 0.33 -57.84%
P/EPS 32.16 97.71 56.50 80.38 58.17 47.65 14.53 69.59%
EY 3.11 1.02 1.77 1.24 1.72 2.10 6.88 -41.01%
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