[HENGYUAN] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -4.34%
YoY- 219.37%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 11,712,691 11,583,467 11,023,188 10,023,497 9,426,939 8,365,330 8,190,994 26.95%
PBT 802,282 972,964 932,717 490,137 512,786 335,273 225,246 133.40%
Tax -85,738 -63,743 761 705 322 0 -1,286 1548.41%
NP 716,544 909,221 933,478 490,842 513,108 335,273 223,960 117.28%
-
NP to SH 716,544 909,221 933,478 490,842 513,108 335,273 223,960 117.28%
-
Tax Rate 10.69% 6.55% -0.08% -0.14% -0.06% 0.00% 0.57% -
Total Cost 10,996,147 10,674,246 10,089,710 9,532,655 8,913,831 8,030,057 7,967,034 23.98%
-
Net Worth 1,785,930 1,771,019 1,657,800 1,323,959 1,274,759 1,010,429 805,620 70.09%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 6,000 6,000 - - - - - -
Div Payout % 0.84% 0.66% - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,785,930 1,771,019 1,657,800 1,323,959 1,274,759 1,010,429 805,620 70.09%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.12% 7.85% 8.47% 4.90% 5.44% 4.01% 2.73% -
ROE 40.12% 51.34% 56.31% 37.07% 40.25% 33.18% 27.80% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3,904.23 3,861.16 3,674.40 3,341.17 3,142.31 2,788.44 2,730.33 26.95%
EPS 238.85 303.07 311.16 163.61 171.04 111.76 74.65 117.28%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9531 5.9034 5.526 4.4132 4.2492 3.3681 2.6854 70.09%
Adjusted Per Share Value based on latest NOSH - 300,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3,904.63 3,861.55 3,674.77 3,341.51 3,142.64 2,788.73 2,730.61 26.95%
EPS 238.87 303.10 311.19 163.63 171.05 111.77 74.66 117.28%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9537 5.904 5.5266 4.4137 4.2496 3.3684 2.6857 70.09%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 7.65 16.30 7.92 5.30 3.56 2.03 3.06 -
P/RPS 0.20 0.42 0.22 0.16 0.11 0.07 0.11 49.02%
P/EPS 3.20 5.38 2.55 3.24 2.08 1.82 4.10 -15.24%
EY 31.22 18.59 39.29 30.87 48.04 55.05 24.40 17.87%
DY 0.26 0.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 2.76 1.43 1.20 0.84 0.60 1.14 8.59%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 27/02/18 30/11/17 25/08/17 24/05/17 28/02/17 30/11/16 -
Price 8.29 15.10 10.52 8.12 5.31 3.82 2.80 -
P/RPS 0.21 0.39 0.29 0.24 0.17 0.14 0.10 64.06%
P/EPS 3.47 4.98 3.38 4.96 3.10 3.42 3.75 -5.04%
EY 28.81 20.07 29.58 20.15 32.21 29.26 26.66 5.31%
DY 0.24 0.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 2.56 1.90 1.84 1.25 1.13 1.04 21.35%

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