[HENGYUAN] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 53.04%
YoY- 38.98%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 11,583,467 11,023,188 10,023,497 9,426,939 8,365,330 8,190,994 7,502,553 33.47%
PBT 972,964 932,717 490,137 512,786 335,273 225,246 155,191 238.87%
Tax -63,743 761 705 322 0 -1,286 -1,502 1108.39%
NP 909,221 933,478 490,842 513,108 335,273 223,960 153,689 226.04%
-
NP to SH 909,221 933,478 490,842 513,108 335,273 223,960 153,689 226.04%
-
Tax Rate 6.55% -0.08% -0.14% -0.06% 0.00% 0.57% 0.97% -
Total Cost 10,674,246 10,089,710 9,532,655 8,913,831 8,030,057 7,967,034 7,348,864 28.16%
-
Net Worth 1,771,019 1,657,800 1,323,959 1,274,759 1,010,429 805,620 885,420 58.55%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 6,000 - - - - - - -
Div Payout % 0.66% - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,771,019 1,657,800 1,323,959 1,274,759 1,010,429 805,620 885,420 58.55%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.85% 8.47% 4.90% 5.44% 4.01% 2.73% 2.05% -
ROE 51.34% 56.31% 37.07% 40.25% 33.18% 27.80% 17.36% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3,861.16 3,674.40 3,341.17 3,142.31 2,788.44 2,730.33 2,500.85 33.47%
EPS 303.07 311.16 163.61 171.04 111.76 74.65 51.23 226.04%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9034 5.526 4.4132 4.2492 3.3681 2.6854 2.9514 58.55%
Adjusted Per Share Value based on latest NOSH - 300,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3,861.55 3,674.77 3,341.51 3,142.64 2,788.73 2,730.61 2,501.11 33.47%
EPS 303.10 311.19 163.63 171.05 111.77 74.66 51.23 226.06%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.904 5.5266 4.4137 4.2496 3.3684 2.6857 2.9517 58.55%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 16.30 7.92 5.30 3.56 2.03 3.06 3.04 -
P/RPS 0.42 0.22 0.16 0.11 0.07 0.11 0.12 129.99%
P/EPS 5.38 2.55 3.24 2.08 1.82 4.10 5.93 -6.26%
EY 18.59 39.29 30.87 48.04 55.05 24.40 16.85 6.75%
DY 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 1.43 1.20 0.84 0.60 1.14 1.03 92.57%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 30/11/17 25/08/17 24/05/17 28/02/17 30/11/16 25/08/16 -
Price 15.10 10.52 8.12 5.31 3.82 2.80 3.07 -
P/RPS 0.39 0.29 0.24 0.17 0.14 0.10 0.12 118.93%
P/EPS 4.98 3.38 4.96 3.10 3.42 3.75 5.99 -11.55%
EY 20.07 29.58 20.15 32.21 29.26 26.66 16.69 13.04%
DY 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 1.90 1.84 1.25 1.13 1.04 1.04 82.00%

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