[HENGYUAN] YoY Annual (Unaudited) Result on 31-Dec-2015 [#4]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
YoY- 129.59%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 11,241,237 11,583,467 8,365,330 9,079,637 14,262,773 14,696,086 15,086,427 -4.78%
PBT -24,446 972,964 335,273 352,585 -1,223,473 -223,336 -121,585 -23.45%
Tax 55,288 -63,743 0 -797 34,705 67,353 26,925 12.73%
NP 30,842 909,221 335,273 351,788 -1,188,768 -155,983 -94,660 -
-
NP to SH 30,842 909,221 335,273 351,788 -1,188,768 -155,983 -94,660 -
-
Tax Rate - 6.55% 0.00% 0.23% - - - -
Total Cost 11,210,395 10,674,246 8,030,057 8,727,849 15,451,541 14,852,069 15,181,087 -4.92%
-
Net Worth 2,021,801 1,771,019 1,010,429 677,099 324,660 1,513,380 869,521 15.09%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 6,000 - - - - - -
Div Payout % - 0.66% - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 2,021,801 1,771,019 1,010,429 677,099 324,660 1,513,380 869,521 15.09%
NOSH 300,019 300,000 300,000 300,000 300,000 300,000 153,017 11.86%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 0.27% 7.85% 4.01% 3.87% -8.33% -1.06% -0.63% -
ROE 1.53% 51.34% 33.18% 51.96% -366.16% -10.31% -10.89% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3,746.84 3,861.16 2,788.44 3,026.55 4,754.26 4,898.70 9,859.29 -14.88%
EPS 10.28 303.07 117.26 117.26 -396.26 -51.99 -31.55 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.7389 5.9034 3.3681 2.257 1.0822 5.0446 5.6825 2.88%
Adjusted Per Share Value based on latest NOSH - 300,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3,747.46 3,861.55 2,788.73 3,026.86 4,754.75 4,899.20 5,029.33 -4.78%
EPS 10.28 303.10 111.77 117.27 -396.30 -52.00 -31.56 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.74 5.904 3.3684 2.2572 1.0823 5.0451 2.8987 15.09%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 4.66 16.30 2.03 4.97 4.69 6.36 8.40 -
P/RPS 0.12 0.42 0.07 0.16 0.10 0.13 0.09 4.90%
P/EPS 45.33 5.38 1.82 4.24 -1.18 -12.23 -13.58 -
EY 2.21 18.59 55.05 23.59 -84.49 -8.18 -7.36 -
DY 0.00 0.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 2.76 0.60 2.20 4.33 1.26 1.48 -11.93%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 28/02/17 25/02/16 17/02/15 26/02/14 27/02/13 -
Price 5.98 15.10 3.82 3.02 5.28 6.42 8.30 -
P/RPS 0.16 0.39 0.14 0.10 0.11 0.13 0.08 12.24%
P/EPS 58.17 4.98 3.42 2.58 -1.33 -12.35 -13.42 -
EY 1.72 20.07 29.26 38.83 -75.05 -8.10 -7.45 -
DY 0.00 0.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 2.56 1.13 1.34 4.88 1.27 1.46 -7.91%

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