[HENGYUAN] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -138.77%
YoY- 18.43%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 8,468,765 12,761,101 15,073,558 14,992,934 11,712,973 11,095,686 9,599,539 -2.06%
PBT 370,326 -1,079,984 -217,296 -223,309 -314,225 262,975 313,769 2.79%
Tax -1,119 19,532 66,720 51,920 81,611 -79,017 -77,767 -50.65%
NP 369,207 -1,060,452 -150,576 -171,389 -232,614 183,958 236,002 7.73%
-
NP to SH 369,207 -1,060,452 -150,576 -107,844 -132,212 183,958 236,619 7.68%
-
Tax Rate 0.30% - - - - 30.05% 24.78% -
Total Cost 8,099,558 13,821,553 15,224,134 15,164,323 11,945,587 10,911,728 9,363,537 -2.38%
-
Net Worth 778,739 408,930 1,469,309 1,622,940 1,837,320 2,227,456 2,157,013 -15.60%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - 119,994 144,395 149,859 -
Div Payout % - - - - 0.00% 78.49% 63.33% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 778,739 408,930 1,469,309 1,622,940 1,837,320 2,227,456 2,157,013 -15.60%
NOSH 300,000 300,000 300,000 300,000 300,000 300,002 300,051 -0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.36% -8.31% -1.00% -1.14% -1.99% 1.66% 2.46% -
ROE 47.41% -259.32% -10.25% -6.64% -7.20% 8.26% 10.97% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2,822.92 4,253.70 5,024.52 4,997.64 3,904.32 3,698.53 3,199.29 -2.06%
EPS 123.07 -353.48 -50.19 -35.95 -44.07 61.32 78.86 7.69%
DPS 0.00 0.00 0.00 0.00 40.00 48.13 50.00 -
NAPS 2.5958 1.3631 4.8977 5.4098 6.1244 7.4248 7.1888 -15.60%
Adjusted Per Share Value based on latest NOSH - 300,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2,822.92 4,253.70 5,024.52 4,997.64 3,904.32 3,698.56 3,199.85 -2.06%
EPS 123.07 -353.48 -50.19 -35.95 -44.07 61.32 78.87 7.69%
DPS 0.00 0.00 0.00 0.00 40.00 48.13 49.95 -
NAPS 2.5958 1.3631 4.8977 5.4098 6.1244 7.4249 7.19 -15.60%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.10 4.86 6.15 8.65 10.20 10.80 10.74 -
P/RPS 0.11 0.11 0.12 0.17 0.26 0.29 0.34 -17.13%
P/EPS 2.52 -1.37 -12.25 -24.06 -23.14 17.61 13.62 -24.49%
EY 39.70 -72.73 -8.16 -4.16 -4.32 5.68 7.34 32.45%
DY 0.00 0.00 0.00 0.00 3.92 4.46 4.66 -
P/NAPS 1.19 3.57 1.26 1.60 1.67 1.45 1.49 -3.67%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 18/05/15 08/07/14 15/05/13 14/05/12 10/05/11 11/05/10 -
Price 3.05 4.90 5.80 8.55 10.00 10.84 10.80 -
P/RPS 0.11 0.12 0.12 0.17 0.26 0.29 0.34 -17.13%
P/EPS 2.48 -1.39 -11.56 -23.78 -22.69 17.68 13.70 -24.76%
EY 40.35 -72.14 -8.65 -4.20 -4.41 5.66 7.30 32.93%
DY 0.00 0.00 0.00 0.00 4.00 4.44 4.63 -
P/NAPS 1.17 3.59 1.18 1.58 1.63 1.46 1.50 -4.05%

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