[HENGYUAN] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -37.65%
YoY- -242.17%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 8,365,330 9,079,637 14,267,810 14,696,086 15,086,425 11,212,679 10,376,395 -3.52%
PBT 335,273 352,585 -1,223,472 -221,898 -121,588 -163,814 151,780 14.10%
Tax 0 -797 34,705 67,352 26,925 38,069 -44,747 -
NP 335,273 351,788 -1,188,767 -154,546 -94,663 -125,745 107,033 20.94%
-
NP to SH 335,273 351,788 -1,188,767 -154,546 -45,167 -11,294 107,033 20.94%
-
Tax Rate 0.00% 0.23% - - - - 29.48% -
Total Cost 8,030,057 8,727,849 15,456,577 14,850,632 15,181,088 11,338,424 10,269,362 -4.01%
-
Net Worth 1,010,429 677,099 324,660 1,513,380 1,704,749 1,853,912 2,091,881 -11.41%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 119,994 144,395 -
Div Payout % - - - - - 0.00% 134.91% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,010,429 677,099 324,660 1,513,380 1,704,749 1,853,912 2,091,881 -11.41%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 299,997 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.01% 3.87% -8.33% -1.05% -0.63% -1.12% 1.03% -
ROE 33.18% 51.96% -366.16% -10.21% -2.65% -0.61% 5.12% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2,788.44 3,026.55 4,755.94 4,898.70 5,028.81 3,737.07 3,458.83 -3.52%
EPS 111.76 117.26 -396.26 -51.52 -15.06 -3.76 35.68 20.93%
DPS 0.00 0.00 0.00 0.00 0.00 40.00 48.13 -
NAPS 3.3681 2.257 1.0822 5.0446 5.6825 6.1789 6.973 -11.41%
Adjusted Per Share Value based on latest NOSH - 300,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2,788.44 3,026.55 4,755.94 4,898.70 5,028.81 3,737.56 3,458.80 -3.52%
EPS 111.76 117.26 -396.26 -51.52 -15.06 -3.76 35.68 20.93%
DPS 0.00 0.00 0.00 0.00 0.00 40.00 48.13 -
NAPS 3.3681 2.257 1.0822 5.0446 5.6825 6.1797 6.9729 -11.41%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.03 4.97 4.69 6.36 8.40 9.18 10.76 -
P/RPS 0.07 0.16 0.10 0.13 0.17 0.25 0.31 -21.94%
P/EPS 1.82 4.24 -1.18 -12.35 -55.79 -243.88 30.16 -37.34%
EY 55.05 23.59 -84.49 -8.10 -1.79 -0.41 3.32 59.61%
DY 0.00 0.00 0.00 0.00 0.00 4.36 4.47 -
P/NAPS 0.60 2.20 4.33 1.26 1.48 1.49 1.54 -14.52%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 17/02/15 26/02/14 27/02/13 17/02/12 24/02/11 -
Price 3.82 3.02 5.28 6.42 8.30 9.80 10.30 -
P/RPS 0.14 0.10 0.11 0.13 0.17 0.26 0.30 -11.91%
P/EPS 3.42 2.58 -1.33 -12.46 -55.13 -260.35 28.87 -29.89%
EY 29.26 38.83 -75.05 -8.02 -1.81 -0.38 3.46 42.68%
DY 0.00 0.00 0.00 0.00 0.00 4.08 4.67 -
P/NAPS 1.13 1.34 4.88 1.27 1.46 1.59 1.48 -4.39%

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