[HENGYUAN] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -27.6%
YoY- 533.85%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 17,086,535 17,218,436 19,154,056 8,112,389 10,134,180 10,846,798 12,714,665 5.04%
PBT -422,175 -1,653,038 1,157,128 332,175 -26,943 -134,669 769,476 -
Tax -48,680 564,406 -316,447 -48,809 -38,372 36,953 -70,741 -6.03%
NP -470,855 -1,088,632 840,681 283,366 -65,315 -97,716 698,735 -
-
NP to SH -470,855 -1,088,632 840,681 283,366 -65,315 -97,716 698,735 -
-
Tax Rate - - 27.35% 14.69% - - 9.19% -
Total Cost 17,557,390 18,307,068 18,313,375 7,829,023 10,199,495 10,944,514 12,015,930 6.51%
-
Net Worth 1,313,460 1,580,100 1,576,380 2,025,330 2,109,119 2,071,500 1,862,400 -5.64%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - 30,000 12,000 - - 6,000 -
Div Payout % - - 3.57% 4.23% - - 0.86% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,313,460 1,580,100 1,576,380 2,025,330 2,109,119 2,071,500 1,862,400 -5.64%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -2.76% -6.32% 4.39% 3.49% -0.64% -0.90% 5.50% -
ROE -35.85% -68.90% 53.33% 13.99% -3.10% -4.72% 37.52% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 5,695.51 5,739.48 6,384.69 2,704.13 3,378.06 3,615.60 4,238.22 5.04%
EPS -156.95 -362.88 280.23 94.46 -21.77 -32.57 232.91 -
DPS 0.00 0.00 10.00 4.00 0.00 0.00 2.00 -
NAPS 4.3782 5.267 5.2546 6.7511 7.0304 6.905 6.208 -5.64%
Adjusted Per Share Value based on latest NOSH - 300,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 5,695.51 5,739.48 6,384.69 2,704.13 3,378.06 3,615.60 4,238.22 5.04%
EPS -156.95 -362.88 280.23 94.46 -21.77 -32.57 232.91 -
DPS 0.00 0.00 10.00 4.00 0.00 0.00 2.00 -
NAPS 4.3782 5.267 5.2546 6.7511 7.0304 6.905 6.208 -5.64%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.75 3.07 4.85 4.82 3.47 5.28 6.25 -
P/RPS 0.05 0.05 0.08 0.18 0.10 0.15 0.15 -16.71%
P/EPS -1.75 -0.85 1.73 5.10 -15.94 -16.21 2.68 -
EY -57.07 -118.20 57.78 19.60 -6.27 -6.17 37.27 -
DY 0.00 0.00 2.06 0.83 0.00 0.00 0.32 -
P/NAPS 0.63 0.58 0.92 0.71 0.49 0.76 1.01 -7.55%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 28/08/23 30/08/22 27/08/21 18/08/20 29/08/19 30/08/18 -
Price 2.39 3.20 5.35 4.47 3.01 4.68 7.43 -
P/RPS 0.04 0.06 0.08 0.17 0.09 0.13 0.18 -22.15%
P/EPS -1.52 -0.88 1.91 4.73 -13.83 -14.37 3.19 -
EY -65.67 -113.40 52.38 21.13 -7.23 -6.96 31.35 -
DY 0.00 0.00 1.87 0.89 0.00 0.00 0.27 -
P/NAPS 0.55 0.61 1.02 0.66 0.43 0.68 1.20 -12.18%

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