[HENGYUAN] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -86.57%
YoY- -95.74%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 12,532,594 11,839,828 11,241,237 11,637,164 13,321,472 12,243,136 11,583,467 5.40%
PBT 100,362 162,768 -24,446 27,964 320,808 435,212 972,964 -78.09%
Tax -50,666 -76,480 55,288 13,254 -13,996 -87,980 -63,743 -14.22%
NP 49,696 86,288 30,842 41,218 306,812 347,232 909,221 -85.67%
-
NP to SH 49,696 86,288 30,842 41,218 306,812 347,232 909,221 -85.67%
-
Tax Rate 50.48% 46.99% - -47.40% 4.36% 20.22% 6.55% -
Total Cost 12,482,898 11,753,540 11,210,395 11,595,945 13,014,660 11,895,904 10,674,246 11.03%
-
Net Worth 2,071,500 1,971,540 2,021,670 1,857,089 1,862,400 1,785,930 1,771,019 11.04%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - 6,000 -
Div Payout % - - - - - - 0.66% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 2,071,500 1,971,540 2,021,670 1,857,089 1,862,400 1,785,930 1,771,019 11.04%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.40% 0.73% 0.27% 0.35% 2.30% 2.84% 7.85% -
ROE 2.40% 4.38% 1.53% 2.22% 16.47% 19.44% 51.34% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 4,177.53 3,946.61 3,747.08 3,879.05 4,440.49 4,081.05 3,861.16 5.40%
EPS 16.56 28.76 10.28 13.73 102.28 115.76 303.07 -85.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 6.905 6.5718 6.7389 6.1903 6.208 5.9531 5.9034 11.04%
Adjusted Per Share Value based on latest NOSH - 300,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 4,177.96 3,947.02 3,747.46 3,879.45 4,440.95 4,081.47 3,861.55 5.40%
EPS 16.57 28.77 10.28 13.74 102.28 115.76 303.10 -85.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 6.9057 6.5725 6.7396 6.1909 6.2086 5.9537 5.904 11.04%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 5.28 5.83 4.66 6.36 6.25 7.65 16.30 -
P/RPS 0.13 0.15 0.12 0.16 0.14 0.19 0.42 -54.34%
P/EPS 31.87 20.27 45.33 46.29 6.11 6.61 5.38 228.45%
EY 3.14 4.93 2.21 2.16 16.36 15.13 18.59 -69.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
P/NAPS 0.76 0.89 0.69 1.03 1.01 1.29 2.76 -57.77%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 24/05/19 27/02/19 28/11/18 30/08/18 21/05/18 27/02/18 -
Price 4.68 5.78 5.98 4.91 7.43 8.29 15.10 -
P/RPS 0.11 0.15 0.16 0.13 0.17 0.20 0.39 -57.09%
P/EPS 28.25 20.10 58.17 35.74 7.27 7.16 4.98 219.08%
EY 3.54 4.98 1.72 2.80 13.76 13.96 20.07 -68.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.13 -
P/NAPS 0.68 0.88 0.89 0.79 1.20 1.39 2.56 -58.77%

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