[HENGYUAN] YoY TTM 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- -184.11%
YoY- -113.98%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 19,154,056 8,112,389 10,134,180 10,846,798 12,714,665 10,023,497 7,502,553 16.89%
PBT 1,157,128 332,175 -26,943 -134,669 769,476 490,137 155,191 39.75%
Tax -316,447 -48,809 -38,372 36,953 -70,741 705 -1,502 143.83%
NP 840,681 283,366 -65,315 -97,716 698,735 490,842 153,689 32.72%
-
NP to SH 840,681 283,366 -65,315 -97,716 698,735 490,842 153,689 32.72%
-
Tax Rate 27.35% 14.69% - - 9.19% -0.14% 0.97% -
Total Cost 18,313,375 7,829,023 10,199,495 10,944,514 12,015,930 9,532,655 7,348,864 16.42%
-
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 12,000 - - 6,000 - - -
Div Payout % 3.57% 4.23% - - 0.86% - - -
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 4.39% 3.49% -0.64% -0.90% 5.50% 4.90% 2.05% -
ROE 53.33% 13.99% -3.10% -4.72% 37.52% 37.07% 17.36% -
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 6,384.69 2,704.13 3,378.06 3,615.60 4,238.22 3,341.17 2,500.85 16.89%
EPS 280.23 94.46 -21.77 -32.57 232.91 163.61 51.23 32.72%
DPS 10.00 4.00 0.00 0.00 2.00 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 6,385.34 2,704.41 3,378.41 3,615.97 4,238.66 3,341.51 2,501.11 16.89%
EPS 280.26 94.47 -21.77 -32.58 232.94 163.63 51.23 32.72%
DPS 10.00 4.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 5.2551 6.7518 7.0311 6.9057 6.2086 4.4137 2.9517 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 0.08 0.18 0.10 0.15 0.15 0.16 0.12 -6.53%
P/EPS 1.73 5.10 -15.94 -16.21 2.68 3.24 5.93 -18.55%
EY 57.78 19.60 -6.27 -6.17 37.27 30.87 16.85 22.78%
DY 2.06 0.83 0.00 0.00 0.32 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 0.08 0.17 0.09 0.13 0.18 0.24 0.12 -6.53%
P/EPS 1.91 4.73 -13.83 -14.37 3.19 4.96 5.99 -17.33%
EY 52.38 21.13 -7.23 -6.96 31.35 20.15 16.69 20.98%
DY 1.87 0.89 0.00 0.00 0.27 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