[HENGYUAN] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 328.61%
YoY- 547.42%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 3,599,952 3,060,784 3,092,105 2,961,824 2,597,978 2,931,560 2,531,826 26.52%
PBT 51,601 108,803 247,296 361,776 84,407 279,485 207,049 -60.49%
Tax 14,997 -21,995 -63,743 0 0 0 761 633.58%
NP 66,598 86,808 183,553 361,776 84,407 279,485 207,810 -53.26%
-
NP to SH 66,598 86,808 183,553 361,776 84,407 279,485 207,810 -53.26%
-
Tax Rate -29.06% 20.22% 25.78% 0.00% 0.00% 0.00% -0.37% -
Total Cost 3,533,354 2,973,976 2,908,552 2,600,048 2,513,571 2,652,075 2,324,016 32.32%
-
Net Worth 1,862,400 1,785,930 1,771,019 1,657,800 1,323,959 1,274,759 1,010,429 50.49%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 6,000 - - - - -
Div Payout % - - 3.27% - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,862,400 1,785,930 1,771,019 1,657,800 1,323,959 1,274,759 1,010,429 50.49%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.85% 2.84% 5.94% 12.21% 3.25% 9.53% 8.21% -
ROE 3.58% 4.86% 10.36% 21.82% 6.38% 21.92% 20.57% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1,199.98 1,020.26 1,030.70 987.27 865.99 977.19 843.94 26.52%
EPS 22.20 28.94 61.18 120.59 28.14 93.16 69.27 -53.26%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 6.208 5.9531 5.9034 5.526 4.4132 4.2492 3.3681 50.49%
Adjusted Per Share Value based on latest NOSH - 300,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1,199.98 1,020.26 1,030.70 987.27 865.99 977.19 843.94 26.52%
EPS 22.20 28.94 61.18 120.59 28.14 93.16 69.27 -53.26%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 6.208 5.9531 5.9034 5.526 4.4132 4.2492 3.3681 50.49%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 6.25 7.65 16.30 7.92 5.30 3.56 2.03 -
P/RPS 0.52 0.75 1.58 0.80 0.61 0.36 0.24 67.67%
P/EPS 28.15 26.44 26.64 6.57 18.84 3.82 2.93 353.80%
EY 3.55 3.78 3.75 15.23 5.31 26.17 34.12 -77.97%
DY 0.00 0.00 0.12 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.29 2.76 1.43 1.20 0.84 0.60 41.64%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 21/05/18 27/02/18 30/11/17 25/08/17 24/05/17 28/02/17 -
Price 7.43 8.29 15.10 10.52 8.12 5.31 3.82 -
P/RPS 0.62 0.81 1.47 1.07 0.94 0.54 0.45 23.89%
P/EPS 33.47 28.65 24.68 8.72 28.86 5.70 5.51 234.01%
EY 2.99 3.49 4.05 11.46 3.46 17.54 18.13 -70.02%
DY 0.00 0.00 0.13 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.39 2.56 1.90 1.84 1.25 1.13 4.09%

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
1 person likes this. Showing 1 of 1 comments

investor77

Broke 3 rd qtr jinx !!!! Hurrah !!!

2017-11-30 18:10

Post a Comment