[HENGYUAN] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -11.64%
YoY- -57.84%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 11,839,828 11,241,237 11,637,164 13,321,472 12,243,136 11,583,467 11,321,816 3.03%
PBT 162,768 -24,446 27,964 320,808 435,212 972,964 967,557 -69.55%
Tax -76,480 55,288 13,254 -13,996 -87,980 -63,743 0 -
NP 86,288 30,842 41,218 306,812 347,232 909,221 967,557 -80.06%
-
NP to SH 86,288 30,842 41,218 306,812 347,232 909,221 967,557 -80.06%
-
Tax Rate 46.99% - -47.40% 4.36% 20.22% 6.55% 0.00% -
Total Cost 11,753,540 11,210,395 11,595,945 13,014,660 11,895,904 10,674,246 10,354,258 8.82%
-
Net Worth 1,971,540 2,021,670 1,857,089 1,862,400 1,785,930 1,771,019 1,657,800 12.26%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - 6,000 - -
Div Payout % - - - - - 0.66% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,971,540 2,021,670 1,857,089 1,862,400 1,785,930 1,771,019 1,657,800 12.26%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 0.73% 0.27% 0.35% 2.30% 2.84% 7.85% 8.55% -
ROE 4.38% 1.53% 2.22% 16.47% 19.44% 51.34% 58.36% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 3,946.61 3,747.08 3,879.05 4,440.49 4,081.05 3,861.16 3,773.94 3.03%
EPS 28.76 10.28 13.73 102.28 115.76 303.07 322.52 -80.06%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 6.5718 6.7389 6.1903 6.208 5.9531 5.9034 5.526 12.26%
Adjusted Per Share Value based on latest NOSH - 300,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 3,947.02 3,747.46 3,879.45 4,440.95 4,081.47 3,861.55 3,774.33 3.03%
EPS 28.77 10.28 13.74 102.28 115.76 303.10 322.55 -80.06%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 6.5725 6.7396 6.1909 6.2086 5.9537 5.904 5.5266 12.26%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 5.83 4.66 6.36 6.25 7.65 16.30 7.92 -
P/RPS 0.15 0.12 0.16 0.14 0.19 0.42 0.21 -20.11%
P/EPS 20.27 45.33 46.29 6.11 6.61 5.38 2.46 308.47%
EY 4.93 2.21 2.16 16.36 15.13 18.59 40.72 -75.55%
DY 0.00 0.00 0.00 0.00 0.00 0.12 0.00 -
P/NAPS 0.89 0.69 1.03 1.01 1.29 2.76 1.43 -27.12%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 27/02/19 28/11/18 30/08/18 21/05/18 27/02/18 30/11/17 -
Price 5.78 5.98 4.91 7.43 8.29 15.10 10.52 -
P/RPS 0.15 0.16 0.13 0.17 0.20 0.39 0.28 -34.06%
P/EPS 20.10 58.17 35.74 7.27 7.16 4.98 3.26 236.61%
EY 4.98 1.72 2.80 13.76 13.96 20.07 30.66 -70.26%
DY 0.00 0.00 0.00 0.00 0.00 0.13 0.00 -
P/NAPS 0.88 0.89 0.79 1.20 1.39 2.56 1.90 -40.16%

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