[HENGYUAN] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 137.8%
YoY- -59.46%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 3,909,052 3,987,532 3,756,646 3,936,304 3,393,076 3,610,060 3,897,528 0.19%
PBT -34,658 -59,257 -65,833 51,830 -144,036 -63,859 5,110 -
Tax 6,650 15,173 29,912 -8,949 30,584 15,805 1,239 207.49%
NP -28,008 -44,084 -35,921 42,881 -113,452 -48,054 6,349 -
-
NP to SH -28,008 -44,084 -35,921 21,869 -57,861 -24,508 3,238 -
-
Tax Rate - - - 17.27% - - -24.25% -
Total Cost 3,937,060 4,031,616 3,792,567 3,893,423 3,506,528 3,658,114 3,891,179 0.78%
-
Net Worth 1,441,289 1,469,309 1,513,380 1,552,319 1,509,449 1,622,940 1,704,749 -10.61%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - 45,000 -
Div Payout % - - - - - - 1,389.75% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,441,289 1,469,309 1,513,380 1,552,319 1,509,449 1,622,940 1,704,749 -10.61%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -0.72% -1.11% -0.96% 1.09% -3.34% -1.33% 0.16% -
ROE -1.94% -3.00% -2.37% 1.41% -3.83% -1.51% 0.19% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1,303.02 1,329.18 1,252.22 1,312.10 1,131.03 1,203.35 1,299.18 0.19%
EPS -9.34 -14.69 -11.97 14.29 -37.82 -16.02 2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.00 -
NAPS 4.8043 4.8977 5.0446 5.1744 5.0315 5.4098 5.6825 -10.61%
Adjusted Per Share Value based on latest NOSH - 300,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1,303.02 1,329.18 1,252.22 1,312.10 1,131.03 1,203.35 1,299.18 0.19%
EPS -9.34 -14.69 -11.97 14.29 -37.82 -16.02 2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.00 -
NAPS 4.8043 4.8977 5.0446 5.1744 5.0315 5.4098 5.6825 -10.61%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 5.84 6.15 6.36 7.80 8.40 8.65 8.40 -
P/RPS 0.45 0.46 0.51 0.59 0.74 0.72 0.65 -21.79%
P/EPS -62.55 -41.85 -53.12 107.00 -43.55 -105.88 778.26 -
EY -1.60 -2.39 -1.88 0.93 -2.30 -0.94 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.79 -
P/NAPS 1.22 1.26 1.26 1.51 1.67 1.60 1.48 -12.11%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 14/08/14 08/07/14 26/02/14 29/11/13 13/08/13 15/05/13 27/02/13 -
Price 5.89 5.80 6.42 7.00 8.24 8.55 8.30 -
P/RPS 0.45 0.44 0.51 0.53 0.73 0.71 0.64 -20.97%
P/EPS -63.09 -39.47 -53.62 96.03 -42.72 -104.66 768.99 -
EY -1.59 -2.53 -1.87 1.04 -2.34 -0.96 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.81 -
P/NAPS 1.23 1.18 1.27 1.35 1.64 1.58 1.46 -10.82%

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