[HENGYUAN] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 15.19%
YoY- -83.8%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 11,847,418 4,699,402 3,763,160 6,266,297 6,660,736 5,529,538 3,871,371 20.48%
PBT 982,535 -46,891 -123,382 50,181 160,404 363,892 209,027 29.41%
Tax -267,594 3,823 47,931 -25,333 -6,998 0 -705 168.95%
NP 714,941 -43,068 -75,451 24,848 153,406 363,892 208,322 22.80%
-
NP to SH 714,941 -43,068 -75,451 24,848 153,406 363,892 208,322 22.80%
-
Tax Rate 27.24% - - 50.48% 4.36% 0.00% 0.34% -
Total Cost 11,132,477 4,742,470 3,838,611 6,241,449 6,507,330 5,165,646 3,663,049 20.34%
-
Net Worth 1,576,380 2,025,330 2,109,119 2,071,500 1,862,400 1,323,959 885,420 10.08%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 30,000 - - - - - - -
Div Payout % 4.20% - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 1,576,380 2,025,330 2,109,119 2,071,500 1,862,400 1,323,959 885,420 10.08%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 6.03% -0.92% -2.00% 0.40% 2.30% 6.58% 5.38% -
ROE 45.35% -2.13% -3.58% 1.20% 8.24% 27.49% 23.53% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 3,949.14 1,566.47 1,254.39 2,088.77 2,220.25 1,843.18 1,290.46 20.48%
EPS 238.31 -14.36 -25.15 8.28 51.14 121.30 69.44 22.80%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2546 6.7511 7.0304 6.905 6.208 4.4132 2.9514 10.08%
Adjusted Per Share Value based on latest NOSH - 300,000
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 3,949.14 1,566.47 1,254.39 2,088.77 2,220.25 1,843.18 1,290.46 20.48%
EPS 238.31 -14.36 -25.15 8.28 51.14 121.30 69.44 22.80%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2546 6.7511 7.0304 6.905 6.208 4.4132 2.9514 10.08%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 4.85 4.82 3.47 5.28 6.25 5.30 3.04 -
P/RPS 0.12 0.31 0.28 0.25 0.28 0.29 0.24 -10.90%
P/EPS 2.04 -33.57 -13.80 63.75 12.22 4.37 4.38 -11.95%
EY 49.14 -2.98 -7.25 1.57 8.18 22.89 22.84 13.61%
DY 2.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.71 0.49 0.76 1.01 1.20 1.03 -1.86%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/08/22 27/08/21 18/08/20 29/08/19 30/08/18 25/08/17 25/08/16 -
Price 5.35 4.47 3.01 4.68 7.43 8.12 3.07 -
P/RPS 0.14 0.29 0.24 0.22 0.33 0.44 0.24 -8.58%
P/EPS 2.24 -31.14 -11.97 56.50 14.53 6.69 4.42 -10.70%
EY 44.54 -3.21 -8.36 1.77 6.88 14.94 22.62 11.94%
DY 1.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.66 0.43 0.68 1.20 1.84 1.04 -0.32%

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