[HENGYUAN] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Announcement Date
13-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -68.04%
YoY- 60.17%
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 7,742,742 10,896,908 15,793,168 14,006,272 14,529,012 9,640,154 10,384,682 -4.77%
PBT 418,054 812,838 -187,832 -415,788 -540,574 302,062 37,468 49.42%
Tax -1,410 0 43,646 92,778 127,028 -86,408 -13,802 -31.60%
NP 416,644 812,838 -144,186 -323,010 -413,546 215,654 23,666 61.21%
-
NP to SH 416,644 812,838 -144,186 -164,736 -413,546 215,654 23,666 61.21%
-
Tax Rate 0.34% 0.00% - - - 28.61% 36.84% -
Total Cost 7,326,098 10,084,070 15,937,354 14,329,282 14,942,558 9,424,500 10,361,016 -5.60%
-
Net Worth 885,420 731,100 1,441,289 1,509,449 1,601,880 2,132,238 3,929,594 -21.97%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 30,000 120,007 230,887 -
Div Payout % - - - - 0.00% 55.65% 975.61% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 885,420 731,100 1,441,289 1,509,449 1,601,880 2,132,238 3,929,594 -21.97%
NOSH 300,000 300,000 300,000 300,000 300,000 300,019 577,219 -10.32%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.38% 7.46% -0.91% -2.31% -2.85% 2.24% 0.23% -
ROE 47.06% 111.18% -10.00% -10.91% -25.82% 10.11% 0.60% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2,580.91 3,632.30 5,264.39 4,668.76 4,843.00 3,213.18 1,799.09 6.19%
EPS 138.88 270.94 -48.06 -107.68 -137.84 71.88 7.88 61.24%
DPS 0.00 0.00 0.00 0.00 10.00 40.00 40.00 -
NAPS 2.9514 2.437 4.8043 5.0315 5.3396 7.107 6.8078 -12.99%
Adjusted Per Share Value based on latest NOSH - 300,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2,580.91 3,632.30 5,264.39 4,668.76 4,843.00 3,213.38 3,461.56 -4.77%
EPS 138.88 270.94 -48.06 -107.68 -137.84 71.88 7.89 61.21%
DPS 0.00 0.00 0.00 0.00 10.00 40.00 76.96 -
NAPS 2.9514 2.437 4.8043 5.0315 5.3396 7.1075 13.0987 -21.97%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.04 4.84 5.84 8.40 9.20 10.48 10.60 -
P/RPS 0.12 0.13 0.11 0.18 0.19 0.33 0.59 -23.29%
P/EPS 2.19 1.79 -12.15 -15.30 -6.67 14.58 258.54 -54.81%
EY 45.68 55.98 -8.23 -6.54 -14.98 6.86 0.39 121.03%
DY 0.00 0.00 0.00 0.00 1.09 3.82 3.77 -
P/NAPS 1.03 1.99 1.22 1.67 1.72 1.47 1.56 -6.67%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 11/08/15 14/08/14 13/08/13 13/08/12 10/08/11 04/08/10 -
Price 3.07 4.87 5.89 8.24 9.30 10.00 10.72 -
P/RPS 0.12 0.13 0.11 0.18 0.19 0.31 0.60 -23.50%
P/EPS 2.21 1.80 -12.26 -15.01 -6.75 13.91 261.46 -54.83%
EY 45.24 55.64 -8.16 -6.66 -14.82 7.19 0.38 121.63%
DY 0.00 0.00 0.00 0.00 1.08 4.00 3.73 -
P/NAPS 1.04 2.00 1.23 1.64 1.74 1.41 1.57 -6.62%

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