[HENGYUAN] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
18-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 39.21%
YoY- -403.65%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 2,197,892 7,176,147 5,351,299 3,763,160 2,549,347 12,637,317 9,491,418 -62.25%
PBT 33,572 255,684 28,631 -123,382 -123,633 146,620 50,994 -24.30%
Tax -17,264 -4,701 50,830 47,931 -490 -111,636 -37,577 -40.43%
NP 16,308 250,983 79,461 -75,451 -124,123 34,984 13,417 13.87%
-
NP to SH 16,308 250,983 79,461 -75,451 -124,123 34,984 13,417 13.87%
-
Tax Rate 51.42% 1.84% -177.53% - - 76.14% 73.69% -
Total Cost 2,181,584 6,925,164 5,271,838 3,838,611 2,673,470 12,602,333 9,478,001 -62.40%
-
Net Worth 2,143,349 2,168,370 2,149,110 2,109,119 2,232,540 2,011,350 1,978,199 5.48%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 12,000 - - - - - -
Div Payout % - 4.78% - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 2,143,349 2,168,370 2,149,110 2,109,119 2,232,540 2,011,350 1,978,199 5.48%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 0.74% 3.50% 1.48% -2.00% -4.87% 0.28% 0.14% -
ROE 0.76% 11.57% 3.70% -3.58% -5.56% 1.74% 0.68% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 732.63 2,392.05 1,783.77 1,254.39 849.78 4,212.44 3,163.81 -62.25%
EPS 5.44 83.66 26.49 -25.15 -41.37 12.00 4.47 13.97%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.1445 7.2279 7.1637 7.0304 7.4418 6.7045 6.594 5.48%
Adjusted Per Share Value based on latest NOSH - 300,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 732.63 2,392.05 1,783.77 1,254.39 849.78 4,212.44 3,163.81 -62.25%
EPS 5.44 83.66 26.49 -25.15 -41.37 12.00 4.47 13.97%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.1445 7.2279 7.1637 7.0304 7.4418 6.7045 6.594 5.48%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 5.20 5.99 2.84 3.47 2.48 4.22 4.39 -
P/RPS 0.71 0.25 0.16 0.28 0.29 0.10 0.14 194.88%
P/EPS 95.66 7.16 10.72 -13.80 -5.99 36.19 98.16 -1.70%
EY 1.05 13.97 9.33 -7.25 -16.68 2.76 1.02 1.94%
DY 0.00 0.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 0.40 0.49 0.33 0.63 0.67 5.87%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 26/02/21 26/11/20 18/08/20 16/06/20 27/02/20 29/11/19 -
Price 5.68 6.28 3.47 3.01 3.62 3.75 4.37 -
P/RPS 0.78 0.26 0.19 0.24 0.43 0.09 0.14 213.94%
P/EPS 104.49 7.51 13.10 -11.97 -8.75 32.16 97.71 4.56%
EY 0.96 13.32 7.63 -8.36 -11.43 3.11 1.02 -3.95%
DY 0.00 0.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.87 0.48 0.43 0.49 0.56 0.66 13.67%

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