[HENGYUAN] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -311.71%
YoY- -290.68%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 10,379,975 7,923,561 4,382,423 21,142,293 16,878,213 11,847,418 4,953,258 63.68%
PBT -256,402 -276,121 -180,613 -394,382 88,394 982,535 85,278 -
Tax 42,479 60,070 60,070 236,742 -13,932 -267,594 -37,822 -
NP -213,923 -216,051 -120,543 -157,640 74,462 714,941 47,456 -
-
NP to SH -213,923 -216,051 -120,543 -157,640 74,462 714,941 47,456 -
-
Tax Rate - - - - 15.76% 27.24% 44.35% -
Total Cost 10,593,898 8,139,612 4,502,966 21,299,933 16,803,751 11,132,477 4,905,802 66.99%
-
Net Worth 1,350,960 1,580,100 1,674,959 1,373,789 1,328,369 1,576,380 1,988,490 -22.69%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 30,000 30,000 30,000 - -
Div Payout % - - - 0.00% 40.29% 4.20% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,350,960 1,580,100 1,674,959 1,373,789 1,328,369 1,576,380 1,988,490 -22.69%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -2.06% -2.73% -2.75% -0.75% 0.44% 6.03% 0.96% -
ROE -15.83% -13.67% -7.20% -11.47% 5.61% 45.35% 2.39% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 3,459.99 2,641.19 1,460.81 7,047.43 5,626.07 3,949.14 1,651.09 63.68%
EPS -71.31 -72.02 -40.18 -52.55 24.82 238.31 15.82 -
DPS 0.00 0.00 0.00 10.00 10.00 10.00 0.00 -
NAPS 4.5032 5.267 5.5832 4.5793 4.4279 5.2546 6.6283 -22.69%
Adjusted Per Share Value based on latest NOSH - 300,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 3,460.35 2,641.46 1,460.96 7,048.16 5,626.65 3,949.55 1,651.26 63.68%
EPS -71.32 -72.02 -40.19 -52.55 24.82 238.34 15.82 -
DPS 0.00 0.00 0.00 10.00 10.00 10.00 0.00 -
NAPS 4.5037 5.2675 5.5838 4.5798 4.4284 5.2551 6.629 -22.69%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 3.27 3.07 3.44 3.52 4.11 4.85 3.97 -
P/RPS 0.09 0.12 0.24 0.05 0.07 0.12 0.24 -47.96%
P/EPS -4.59 -4.26 -8.56 -6.70 16.56 2.04 25.10 -
EY -21.81 -23.46 -11.68 -14.93 6.04 49.14 3.98 -
DY 0.00 0.00 0.00 2.84 2.43 2.06 0.00 -
P/NAPS 0.73 0.58 0.62 0.77 0.93 0.92 0.60 13.95%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 28/08/23 29/05/23 28/02/23 29/11/22 30/08/22 30/05/22 -
Price 3.16 3.20 3.27 3.41 4.55 5.35 6.70 -
P/RPS 0.09 0.12 0.22 0.05 0.08 0.14 0.41 -63.57%
P/EPS -4.43 -4.44 -8.14 -6.49 18.33 2.24 42.36 -
EY -22.57 -22.51 -12.29 -15.41 5.46 44.54 2.36 -
DY 0.00 0.00 0.00 2.93 2.20 1.87 0.00 -
P/NAPS 0.70 0.61 0.59 0.74 1.03 1.02 1.01 -21.66%

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