[HENGYUAN] YoY Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 10.38%
YoY- -130.22%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 19,221,712 15,847,122 23,694,836 9,398,804 7,526,320 12,532,594 13,321,472 6.29%
PBT -396,672 -552,242 1,965,070 -93,782 -246,764 100,362 320,808 -
Tax 0 120,140 -535,188 7,646 95,862 -50,666 -13,996 -
NP -396,672 -432,102 1,429,882 -86,136 -150,902 49,696 306,812 -
-
NP to SH -396,672 -432,102 1,429,882 -86,136 -150,902 49,696 306,812 -
-
Tax Rate - - 27.24% - - 50.48% 4.36% -
Total Cost 19,618,384 16,279,224 22,264,954 9,484,940 7,677,222 12,482,898 13,014,660 7.07%
-
Net Worth 1,313,460 1,580,100 1,576,380 2,025,330 2,109,119 2,071,500 1,862,400 -5.64%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - 60,000 - - - - -
Div Payout % - - 4.20% - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,313,460 1,580,100 1,576,380 2,025,330 2,109,119 2,071,500 1,862,400 -5.64%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -2.06% -2.73% 6.03% -0.92% -2.00% 0.40% 2.30% -
ROE -30.20% -27.35% 90.71% -4.25% -7.15% 2.40% 16.47% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 6,407.24 5,282.37 7,898.28 3,132.93 2,508.77 4,177.53 4,440.49 6.29%
EPS -132.22 -144.04 476.62 -28.72 -50.30 16.56 102.28 -
DPS 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 4.3782 5.267 5.2546 6.7511 7.0304 6.905 6.208 -5.64%
Adjusted Per Share Value based on latest NOSH - 300,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 6,407.24 5,282.37 7,898.28 3,132.93 2,508.77 4,177.53 4,440.49 6.29%
EPS -132.22 -144.04 476.62 -28.72 -50.30 16.56 102.28 -
DPS 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 4.3782 5.267 5.2546 6.7511 7.0304 6.905 6.208 -5.64%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.75 3.07 4.85 4.82 3.47 5.28 6.25 -
P/RPS 0.04 0.06 0.06 0.15 0.14 0.13 0.14 -18.82%
P/EPS -2.08 -2.13 1.02 -16.79 -6.90 31.87 6.11 -
EY -48.08 -46.92 98.27 -5.96 -14.50 3.14 16.36 -
DY 0.00 0.00 4.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.92 0.71 0.49 0.76 1.01 -7.55%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 28/08/23 30/08/22 27/08/21 18/08/20 29/08/19 30/08/18 -
Price 2.39 3.20 5.35 4.47 3.01 4.68 7.43 -
P/RPS 0.04 0.06 0.07 0.14 0.12 0.11 0.17 -21.41%
P/EPS -1.81 -2.22 1.12 -15.57 -5.98 28.25 7.27 -
EY -55.32 -45.01 89.09 -6.42 -16.71 3.54 13.76 -
DY 0.00 0.00 3.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 1.02 0.66 0.43 0.68 1.20 -12.18%

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