[HENGYUAN] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 160.74%
YoY- 13.43%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 5,351,299 3,763,160 2,549,347 12,637,317 9,491,418 6,266,297 2,959,957 48.24%
PBT 28,631 -123,382 -123,633 146,620 50,994 50,181 40,692 -20.84%
Tax 50,830 47,931 -490 -111,636 -37,577 -25,333 -19,120 -
NP 79,461 -75,451 -124,123 34,984 13,417 24,848 21,572 137.94%
-
NP to SH 79,461 -75,451 -124,123 34,984 13,417 24,848 21,572 137.94%
-
Tax Rate -177.53% - - 76.14% 73.69% 50.48% 46.99% -
Total Cost 5,271,838 3,838,611 2,673,470 12,602,333 9,478,001 6,241,449 2,938,385 47.49%
-
Net Worth 2,149,110 2,109,119 2,232,540 2,011,350 1,978,199 2,071,500 1,971,540 5.90%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 2,149,110 2,109,119 2,232,540 2,011,350 1,978,199 2,071,500 1,971,540 5.90%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 1.48% -2.00% -4.87% 0.28% 0.14% 0.40% 0.73% -
ROE 3.70% -3.58% -5.56% 1.74% 0.68% 1.20% 1.09% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1,783.77 1,254.39 849.78 4,212.44 3,163.81 2,088.77 986.65 48.24%
EPS 26.49 -25.15 -41.37 12.00 4.47 8.28 7.19 137.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.1637 7.0304 7.4418 6.7045 6.594 6.905 6.5718 5.90%
Adjusted Per Share Value based on latest NOSH - 300,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1,783.77 1,254.39 849.78 4,212.44 3,163.81 2,088.77 986.65 48.24%
EPS 26.49 -25.15 -41.37 12.00 4.47 8.28 7.19 137.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.1637 7.0304 7.4418 6.7045 6.594 6.905 6.5718 5.90%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.84 3.47 2.48 4.22 4.39 5.28 5.83 -
P/RPS 0.16 0.28 0.29 0.10 0.14 0.25 0.59 -58.00%
P/EPS 10.72 -13.80 -5.99 36.19 98.16 63.75 81.08 -73.95%
EY 9.33 -7.25 -16.68 2.76 1.02 1.57 1.23 284.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.49 0.33 0.63 0.67 0.76 0.89 -41.24%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 18/08/20 16/06/20 27/02/20 29/11/19 29/08/19 24/05/19 -
Price 3.47 3.01 3.62 3.75 4.37 4.68 5.78 -
P/RPS 0.19 0.24 0.43 0.09 0.14 0.22 0.59 -52.92%
P/EPS 13.10 -11.97 -8.75 32.16 97.71 56.50 80.38 -70.06%
EY 7.63 -8.36 -11.43 3.11 1.02 1.77 1.24 234.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.49 0.56 0.66 0.68 0.88 -33.16%

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