[HENGYUAN] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 233.44%
YoY- 174.95%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 11,583,467 11,321,816 11,059,076 11,726,240 8,365,330 7,778,005 7,742,742 30.71%
PBT 972,964 967,557 727,784 1,117,940 335,273 170,965 418,054 75.35%
Tax -63,743 0 0 0 0 -1,014 -1,410 1160.26%
NP 909,221 967,557 727,784 1,117,940 335,273 169,950 416,644 68.00%
-
NP to SH 909,221 967,557 727,784 1,117,940 335,273 169,950 416,644 68.00%
-
Tax Rate 6.55% 0.00% 0.00% 0.00% 0.00% 0.59% 0.34% -
Total Cost 10,674,246 10,354,258 10,331,292 10,608,300 8,030,057 7,608,054 7,326,098 28.43%
-
Net Worth 1,771,019 1,657,800 1,323,959 1,274,759 1,010,429 805,620 885,420 58.55%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 6,000 - - - - - - -
Div Payout % 0.66% - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,771,019 1,657,800 1,323,959 1,274,759 1,010,429 805,620 885,420 58.55%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.85% 8.55% 6.58% 9.53% 4.01% 2.19% 5.38% -
ROE 51.34% 58.36% 54.97% 87.70% 33.18% 21.10% 47.06% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3,861.16 3,773.94 3,686.36 3,908.75 2,788.44 2,592.67 2,580.91 30.71%
EPS 303.07 322.52 242.60 372.64 117.26 56.65 138.88 68.00%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9034 5.526 4.4132 4.2492 3.3681 2.6854 2.9514 58.55%
Adjusted Per Share Value based on latest NOSH - 300,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3,861.16 3,773.94 3,686.36 3,908.75 2,788.44 2,592.67 2,580.91 30.71%
EPS 303.07 322.52 242.60 372.64 117.26 56.65 138.88 68.00%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9034 5.526 4.4132 4.2492 3.3681 2.6854 2.9514 58.55%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 16.30 7.92 5.30 3.56 2.03 3.06 3.04 -
P/RPS 0.42 0.21 0.14 0.09 0.07 0.12 0.12 129.99%
P/EPS 5.38 2.46 2.18 0.96 1.82 5.40 2.19 81.76%
EY 18.59 40.72 45.77 104.68 55.05 18.51 45.68 -44.99%
DY 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 1.43 1.20 0.84 0.60 1.14 1.03 92.57%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 30/11/17 25/08/17 24/05/17 28/02/17 30/11/16 25/08/16 -
Price 15.10 10.52 8.12 5.31 3.82 2.80 3.07 -
P/RPS 0.39 0.28 0.22 0.14 0.14 0.11 0.12 118.93%
P/EPS 4.98 3.26 3.35 1.42 3.42 4.94 2.21 71.62%
EY 20.07 30.66 29.88 70.18 29.26 20.23 45.24 -41.74%
DY 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 1.90 1.84 1.25 1.13 1.04 1.04 82.00%

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