[HENGYUAN] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 55.95%
YoY- 453.55%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 12,006,040 9,774,248 8,112,389 6,824,692 7,176,147 8,497,198 10,134,180 11.92%
PBT 127,702 124,558 332,175 412,889 255,684 124,257 -26,943 -
Tax -45,030 -50,147 -48,809 -21,475 -4,701 -23,229 -38,372 11.22%
NP 82,672 74,411 283,366 391,414 250,983 101,028 -65,315 -
-
NP to SH 82,672 74,411 283,366 391,414 250,983 101,028 -65,315 -
-
Tax Rate 35.26% 40.26% 14.69% 5.20% 1.84% 18.69% - -
Total Cost 11,923,368 9,699,837 7,829,023 6,433,278 6,925,164 8,396,170 10,199,495 10.94%
-
Net Worth 2,051,970 1,821,090 2,025,330 2,143,349 2,168,370 2,149,110 2,109,119 -1.80%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 12,000 12,000 12,000 12,000 - - -
Div Payout % - 16.13% 4.23% 3.07% 4.78% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 2,051,970 1,821,090 2,025,330 2,143,349 2,168,370 2,149,110 2,109,119 -1.80%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 0.69% 0.76% 3.49% 5.74% 3.50% 1.19% -0.64% -
ROE 4.03% 4.09% 13.99% 18.26% 11.57% 4.70% -3.10% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4,002.01 3,258.08 2,704.13 2,274.90 2,392.05 2,832.40 3,378.06 11.92%
EPS 27.56 24.80 94.46 130.47 83.66 33.68 -21.77 -
DPS 0.00 4.00 4.00 4.00 4.00 0.00 0.00 -
NAPS 6.8399 6.0703 6.7511 7.1445 7.2279 7.1637 7.0304 -1.80%
Adjusted Per Share Value based on latest NOSH - 300,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4,002.43 3,258.42 2,704.41 2,275.13 2,392.30 2,832.69 3,378.41 11.92%
EPS 27.56 24.81 94.47 130.48 83.67 33.68 -21.77 -
DPS 0.00 4.00 4.00 4.00 4.00 0.00 0.00 -
NAPS 6.8406 6.0709 6.7518 7.1452 7.2286 7.1644 7.0311 -1.80%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.87 4.34 4.82 5.20 5.99 2.84 3.47 -
P/RPS 0.10 0.13 0.18 0.23 0.25 0.10 0.10 0.00%
P/EPS 14.04 17.50 5.10 3.99 7.16 8.43 -15.94 -
EY 7.12 5.72 19.60 25.09 13.97 11.86 -6.27 -
DY 0.00 0.92 0.83 0.77 0.67 0.00 0.00 -
P/NAPS 0.57 0.71 0.71 0.73 0.83 0.40 0.49 10.57%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 26/11/21 27/08/21 28/05/21 26/02/21 26/11/20 18/08/20 -
Price 4.28 3.86 4.47 5.68 6.28 3.47 3.01 -
P/RPS 0.11 0.12 0.17 0.25 0.26 0.12 0.09 14.27%
P/EPS 15.53 15.56 4.73 4.35 7.51 10.30 -13.83 -
EY 6.44 6.43 21.13 22.97 13.32 9.70 -7.23 -
DY 0.00 1.04 0.89 0.70 0.64 0.00 0.00 -
P/NAPS 0.63 0.64 0.66 0.80 0.87 0.48 0.43 28.90%

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