[HENGYUAN] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -37.65%
YoY- -242.17%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 15,090,067 15,589,534 15,073,558 14,696,086 14,836,968 14,825,055 14,992,934 0.43%
PBT -372,395 -107,918 -217,296 -221,898 -150,955 -59,196 -223,309 40.58%
Tax 64,617 42,786 66,720 67,352 38,679 9,800 51,920 15.68%
NP -307,778 -65,132 -150,576 -154,546 -112,276 -49,396 -171,389 47.68%
-
NP to SH -307,778 -65,132 -150,576 -154,546 -112,276 -101,219 -107,844 101.07%
-
Tax Rate - - - - - - - -
Total Cost 15,397,845 15,654,666 15,224,134 14,850,632 14,949,244 14,874,451 15,164,323 1.02%
-
Net Worth 1,241,520 1,441,289 1,469,309 1,513,380 1,552,319 1,509,449 1,622,940 -16.34%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,241,520 1,441,289 1,469,309 1,513,380 1,552,319 1,509,449 1,622,940 -16.34%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -2.04% -0.42% -1.00% -1.05% -0.76% -0.33% -1.14% -
ROE -24.79% -4.52% -10.25% -10.21% -7.23% -6.71% -6.64% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5,030.02 5,196.51 5,024.52 4,898.70 4,945.66 4,941.69 4,997.64 0.43%
EPS -102.59 -21.71 -50.19 -51.52 -37.43 -33.74 -35.95 101.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1384 4.8043 4.8977 5.0446 5.1744 5.0315 5.4098 -16.34%
Adjusted Per Share Value based on latest NOSH - 300,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5,030.02 5,196.51 5,024.52 4,898.70 4,945.66 4,941.69 4,997.64 0.43%
EPS -102.59 -21.71 -50.19 -51.52 -37.43 -33.74 -35.95 101.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1384 4.8043 4.8977 5.0446 5.1744 5.0315 5.4098 -16.34%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 5.90 5.84 6.15 6.36 7.80 8.40 8.65 -
P/RPS 0.12 0.11 0.12 0.13 0.16 0.17 0.17 -20.70%
P/EPS -5.75 -26.90 -12.25 -12.35 -20.84 -24.90 -24.06 -61.45%
EY -17.39 -3.72 -8.16 -8.10 -4.80 -4.02 -4.16 159.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.22 1.26 1.26 1.51 1.67 1.60 -7.20%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 12/11/14 14/08/14 08/07/14 26/02/14 29/11/13 13/08/13 15/05/13 -
Price 5.80 5.89 5.80 6.42 7.00 8.24 8.55 -
P/RPS 0.12 0.11 0.12 0.13 0.14 0.17 0.17 -20.70%
P/EPS -5.65 -27.13 -11.56 -12.46 -18.70 -24.42 -23.78 -61.60%
EY -17.69 -3.69 -8.65 -8.02 -5.35 -4.09 -4.20 160.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.23 1.18 1.27 1.35 1.64 1.58 -7.74%

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