[HENGYUAN] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 163.04%
YoY- -4.69%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 12,637,317 11,241,237 11,583,467 8,365,330 9,079,637 14,262,773 14,696,086 -2.48%
PBT 146,620 -24,446 972,964 335,273 352,585 -1,223,473 -223,336 -
Tax -111,636 55,288 -63,743 0 -797 34,705 67,353 -
NP 34,984 30,842 909,221 335,273 351,788 -1,188,768 -155,983 -
-
NP to SH 34,984 30,842 909,221 335,273 351,788 -1,188,768 -155,983 -
-
Tax Rate 76.14% - 6.55% 0.00% 0.23% - - -
Total Cost 12,602,333 11,210,395 10,674,246 8,030,057 8,727,849 15,451,541 14,852,069 -2.69%
-
Net Worth 2,011,350 2,021,670 1,771,019 1,010,429 677,099 324,660 1,513,380 4.85%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - 6,000 - - - - -
Div Payout % - - 0.66% - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 2,011,350 2,021,670 1,771,019 1,010,429 677,099 324,660 1,513,380 4.85%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 0.28% 0.27% 7.85% 4.01% 3.87% -8.33% -1.06% -
ROE 1.74% 1.53% 51.34% 33.18% 51.96% -366.16% -10.31% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4,212.44 3,747.08 3,861.16 2,788.44 3,026.55 4,754.26 4,898.70 -2.48%
EPS 12.00 10.28 303.07 117.26 117.26 -396.26 -51.99 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 6.7045 6.7389 5.9034 3.3681 2.257 1.0822 5.0446 4.85%
Adjusted Per Share Value based on latest NOSH - 300,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4,212.87 3,747.46 3,861.55 2,788.73 3,026.86 4,754.75 4,899.20 -2.48%
EPS 11.66 10.28 303.10 111.77 117.27 -396.30 -52.00 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 6.7052 6.7396 5.904 3.3684 2.2572 1.0823 5.0451 4.85%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 4.22 4.66 16.30 2.03 4.97 4.69 6.36 -
P/RPS 0.10 0.12 0.42 0.07 0.16 0.10 0.13 -4.27%
P/EPS 36.19 45.33 5.38 1.82 4.24 -1.18 -12.23 -
EY 2.76 2.21 18.59 55.05 23.59 -84.49 -8.18 -
DY 0.00 0.00 0.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 2.76 0.60 2.20 4.33 1.26 -10.90%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 27/02/18 28/02/17 25/02/16 17/02/15 26/02/14 -
Price 3.75 5.98 15.10 3.82 3.02 5.28 6.42 -
P/RPS 0.09 0.16 0.39 0.14 0.10 0.11 0.13 -5.94%
P/EPS 32.16 58.17 4.98 3.42 2.58 -1.33 -12.35 -
EY 3.11 1.72 20.07 29.26 38.83 -75.05 -8.10 -
DY 0.00 0.00 0.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.89 2.56 1.13 1.34 4.88 1.27 -12.75%

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