[HENGYUAN] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -58.37%
YoY- 121.64%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 10,846,798 12,714,665 10,023,497 7,502,553 11,819,681 15,589,534 14,825,055 -5.07%
PBT -134,669 769,476 490,137 155,191 -723,136 -107,918 -59,196 14.67%
Tax 36,953 -70,741 705 -1,502 12,882 42,786 9,800 24.74%
NP -97,716 698,735 490,842 153,689 -710,254 -65,132 -49,396 12.03%
-
NP to SH -97,716 698,735 490,842 153,689 -710,254 -65,132 -101,219 -0.58%
-
Tax Rate - 9.19% -0.14% 0.97% - - - -
Total Cost 10,944,514 12,015,930 9,532,655 7,348,864 12,529,935 15,654,666 14,874,451 -4.98%
-
Net Worth 2,071,500 1,862,400 1,323,959 885,420 731,100 1,441,289 1,509,449 5.41%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - 6,000 - - - - - -
Div Payout % - 0.86% - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 2,071,500 1,862,400 1,323,959 885,420 731,100 1,441,289 1,509,449 5.41%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -0.90% 5.50% 4.90% 2.05% -6.01% -0.42% -0.33% -
ROE -4.72% 37.52% 37.07% 17.36% -97.15% -4.52% -6.71% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3,615.60 4,238.22 3,341.17 2,500.85 3,939.89 5,196.51 4,941.69 -5.07%
EPS -32.57 232.91 163.61 51.23 -236.75 -21.71 -33.74 -0.58%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.905 6.208 4.4132 2.9514 2.437 4.8043 5.0315 5.41%
Adjusted Per Share Value based on latest NOSH - 300,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3,615.60 4,238.22 3,341.17 2,500.85 3,939.89 5,196.51 4,941.69 -5.07%
EPS -32.57 232.91 163.61 51.23 -236.75 -21.71 -33.74 -0.58%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.905 6.208 4.4132 2.9514 2.437 4.8043 5.0315 5.41%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 5.28 6.25 5.30 3.04 4.84 5.84 8.40 -
P/RPS 0.15 0.15 0.16 0.12 0.12 0.11 0.17 -2.06%
P/EPS -16.21 2.68 3.24 5.93 -2.04 -26.90 -24.90 -6.90%
EY -6.17 37.27 30.87 16.85 -48.92 -3.72 -4.02 7.39%
DY 0.00 0.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.01 1.20 1.03 1.99 1.22 1.67 -12.29%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 30/08/18 25/08/17 25/08/16 11/08/15 14/08/14 13/08/13 -
Price 4.68 7.43 8.12 3.07 4.87 5.89 8.24 -
P/RPS 0.13 0.18 0.24 0.12 0.12 0.11 0.17 -4.37%
P/EPS -14.37 3.19 4.96 5.99 -2.06 -27.13 -24.42 -8.45%
EY -6.96 31.35 20.15 16.69 -48.61 -3.69 -4.09 9.26%
DY 0.00 0.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.20 1.84 1.04 2.00 1.23 1.64 -13.64%

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