[HENGYUAN] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -69.31%
YoY- -77.02%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 10,846,798 11,140,410 11,241,237 11,819,978 12,714,665 11,712,691 11,583,467 -4.29%
PBT -134,669 -92,557 -24,446 268,269 769,476 802,282 972,964 -
Tax 36,953 58,163 55,288 -53,802 -70,741 -85,738 -63,743 -
NP -97,716 -34,394 30,842 214,467 698,735 716,544 909,221 -
-
NP to SH -97,716 -34,394 30,842 214,467 698,735 716,544 909,221 -
-
Tax Rate - - - 20.06% 9.19% 10.69% 6.55% -
Total Cost 10,944,514 11,174,804 11,210,395 11,605,511 12,015,930 10,996,147 10,674,246 1.68%
-
Net Worth 2,071,500 1,971,540 2,021,670 1,857,089 1,862,400 1,785,930 1,771,019 11.04%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - 6,000 6,000 6,000 6,000 -
Div Payout % - - - 2.80% 0.86% 0.84% 0.66% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 2,071,500 1,971,540 2,021,670 1,857,089 1,862,400 1,785,930 1,771,019 11.04%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -0.90% -0.31% 0.27% 1.81% 5.50% 6.12% 7.85% -
ROE -4.72% -1.74% 1.53% 11.55% 37.52% 40.12% 51.34% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 3,615.60 3,713.47 3,747.08 3,939.99 4,238.22 3,904.23 3,861.16 -4.29%
EPS -32.57 -11.46 10.28 71.49 232.91 238.85 303.07 -
DPS 0.00 0.00 0.00 2.00 2.00 2.00 2.00 -
NAPS 6.905 6.5718 6.7389 6.1903 6.208 5.9531 5.9034 11.04%
Adjusted Per Share Value based on latest NOSH - 300,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 3,615.60 3,713.47 3,747.08 3,939.99 4,238.22 3,904.23 3,861.16 -4.29%
EPS -32.57 -11.46 10.28 71.49 232.91 238.85 303.07 -
DPS 0.00 0.00 0.00 2.00 2.00 2.00 2.00 -
NAPS 6.905 6.5718 6.7389 6.1903 6.208 5.9531 5.9034 11.04%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 5.28 5.83 4.66 6.36 6.25 7.65 16.30 -
P/RPS 0.15 0.16 0.12 0.16 0.15 0.20 0.42 -49.75%
P/EPS -16.21 -50.85 45.33 8.90 2.68 3.20 5.38 -
EY -6.17 -1.97 2.21 11.24 37.27 31.22 18.59 -
DY 0.00 0.00 0.00 0.31 0.32 0.26 0.12 -
P/NAPS 0.76 0.89 0.69 1.03 1.01 1.29 2.76 -57.77%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 24/05/19 27/02/19 28/11/18 30/08/18 21/05/18 27/02/18 -
Price 4.68 5.78 5.98 4.91 7.43 8.29 15.10 -
P/RPS 0.13 0.16 0.16 0.12 0.18 0.21 0.39 -52.02%
P/EPS -14.37 -50.42 58.17 6.87 3.19 3.47 4.98 -
EY -6.96 -1.98 1.72 14.56 31.35 28.81 20.07 -
DY 0.00 0.00 0.00 0.41 0.27 0.24 0.13 -
P/NAPS 0.68 0.88 0.89 0.79 1.20 1.39 2.56 -58.77%

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