[HENGYUAN] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
07-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 75.09%
YoY- -96.24%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 6,722,147 11,333,420 10,939,440 11,188,897 7,889,984 7,838,980 6,487,187 0.59%
PBT 255,562 -306,562 -156,065 -126,698 -49,035 -7,669 425,330 -8.13%
Tax -272 34,705 37,440 25,686 22,783 41 -127,045 -64.08%
NP 255,290 -271,857 -118,625 -101,012 -26,252 -7,628 298,285 -2.55%
-
NP to SH 255,290 -271,857 -60,499 -51,516 -26,252 -7,628 298,285 -2.55%
-
Tax Rate 0.11% - - - - - 29.87% -
Total Cost 6,466,857 11,605,277 11,058,065 11,289,909 7,916,236 7,846,608 6,188,902 0.73%
-
Net Worth 579,960 1,241,520 1,552,319 1,696,409 1,953,298 1,979,976 2,151,331 -19.61%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 15,000 60,004 600 599 -
Div Payout % - - - 0.00% 0.00% 0.00% 0.20% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 579,960 1,241,520 1,552,319 1,696,409 1,953,298 1,979,976 2,151,331 -19.61%
NOSH 300,000 300,000 300,000 300,000 300,022 300,314 299,995 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.80% -2.40% -1.08% -0.90% -0.33% -0.10% 4.60% -
ROE 44.02% -21.90% -3.90% -3.04% -1.34% -0.39% 13.87% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2,240.72 3,777.81 3,646.48 3,729.63 2,629.79 2,610.25 2,162.42 0.59%
EPS 85.10 -90.62 -39.54 -33.67 -8.75 -2.54 99.43 -2.55%
DPS 0.00 0.00 0.00 5.00 20.00 0.20 0.20 -
NAPS 1.9332 4.1384 5.1744 5.6547 6.5105 6.593 7.1712 -19.61%
Adjusted Per Share Value based on latest NOSH - 300,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2,240.72 3,777.81 3,646.48 3,729.63 2,629.99 2,612.99 2,162.40 0.59%
EPS 85.10 -90.62 -39.54 -33.67 -8.75 -2.54 99.43 -2.55%
DPS 0.00 0.00 0.00 5.00 20.00 0.20 0.20 -
NAPS 1.9332 4.1384 5.1744 5.6547 6.511 6.5999 7.1711 -19.61%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 5.77 5.90 7.80 9.00 9.50 10.70 10.68 -
P/RPS 0.26 0.16 0.21 0.24 0.36 0.41 0.49 -10.01%
P/EPS 6.78 -6.51 -38.68 -52.41 -108.57 -421.26 10.74 -7.37%
EY 14.75 -15.36 -2.59 -1.91 -0.92 -0.24 9.31 7.96%
DY 0.00 0.00 0.00 0.56 2.11 0.02 0.02 -
P/NAPS 2.98 1.43 1.51 1.59 1.46 1.62 1.49 12.24%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/10/15 12/11/14 29/11/13 07/11/12 01/11/11 11/11/10 12/11/09 -
Price 5.68 5.80 7.00 8.61 9.60 10.70 10.80 -
P/RPS 0.25 0.15 0.19 0.23 0.37 0.41 0.50 -10.90%
P/EPS 6.67 -6.40 -34.71 -50.14 -109.71 -421.26 10.86 -7.79%
EY 14.98 -15.62 -2.88 -1.99 -0.91 -0.24 9.21 8.44%
DY 0.00 0.00 0.00 0.58 2.08 0.02 0.02 -
P/NAPS 2.94 1.40 1.35 1.52 1.47 1.62 1.51 11.73%

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