[HENGYUAN] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
11-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 141.25%
YoY- 663.74%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 13,321,472 11,059,076 7,742,742 10,896,908 15,793,168 14,006,272 14,529,012 -1.43%
PBT 320,808 727,784 418,054 812,838 -187,832 -415,788 -540,574 -
Tax -13,996 0 -1,410 0 43,646 92,778 127,028 -
NP 306,812 727,784 416,644 812,838 -144,186 -323,010 -413,546 -
-
NP to SH 306,812 727,784 416,644 812,838 -144,186 -164,736 -413,546 -
-
Tax Rate 4.36% 0.00% 0.34% 0.00% - - - -
Total Cost 13,014,660 10,331,292 7,326,098 10,084,070 15,937,354 14,329,282 14,942,558 -2.27%
-
Net Worth 1,862,400 1,323,959 885,420 731,100 1,441,289 1,509,449 1,601,880 2.54%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - 30,000 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,862,400 1,323,959 885,420 731,100 1,441,289 1,509,449 1,601,880 2.54%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.30% 6.58% 5.38% 7.46% -0.91% -2.31% -2.85% -
ROE 16.47% 54.97% 47.06% 111.18% -10.00% -10.91% -25.82% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 4,440.49 3,686.36 2,580.91 3,632.30 5,264.39 4,668.76 4,843.00 -1.43%
EPS 102.28 242.60 138.88 270.94 -48.06 -107.68 -137.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 6.208 4.4132 2.9514 2.437 4.8043 5.0315 5.3396 2.54%
Adjusted Per Share Value based on latest NOSH - 300,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 4,440.49 3,686.36 2,580.91 3,632.30 5,264.39 4,668.76 4,843.00 -1.43%
EPS 102.28 242.60 138.88 270.94 -48.06 -107.68 -137.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 6.208 4.4132 2.9514 2.437 4.8043 5.0315 5.3396 2.54%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 6.25 5.30 3.04 4.84 5.84 8.40 9.20 -
P/RPS 0.14 0.14 0.12 0.13 0.11 0.18 0.19 -4.96%
P/EPS 6.11 2.18 2.19 1.79 -12.15 -15.30 -6.67 -
EY 16.36 45.77 45.68 55.98 -8.23 -6.54 -14.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.09 -
P/NAPS 1.01 1.20 1.03 1.99 1.22 1.67 1.72 -8.48%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 25/08/17 25/08/16 11/08/15 14/08/14 13/08/13 13/08/12 -
Price 7.43 8.12 3.07 4.87 5.89 8.24 9.30 -
P/RPS 0.17 0.22 0.12 0.13 0.11 0.18 0.19 -1.83%
P/EPS 7.27 3.35 2.21 1.80 -12.26 -15.01 -6.75 -
EY 13.76 29.88 45.24 55.64 -8.16 -6.66 -14.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.08 -
P/NAPS 1.20 1.84 1.04 2.00 1.23 1.64 1.74 -6.00%

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