[HENGYUAN] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
12-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -151.39%
YoY- -349.36%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 11,321,816 7,778,005 8,962,862 15,111,226 14,585,920 14,918,529 10,519,978 1.23%
PBT 967,557 170,965 340,749 -408,749 -208,086 -168,930 -65,380 -
Tax 0 -1,014 -362 46,273 49,920 34,248 30,377 -
NP 967,557 169,950 340,386 -362,476 -158,166 -134,682 -35,002 -
-
NP to SH 967,557 169,950 340,386 -362,476 -80,665 -68,688 -35,002 -
-
Tax Rate 0.00% 0.59% 0.11% - - - - -
Total Cost 10,354,258 7,608,054 8,622,476 15,473,702 14,744,086 15,053,211 10,554,981 -0.31%
-
Net Worth 1,657,800 805,620 579,960 1,241,520 1,552,319 1,696,409 1,953,298 -2.69%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - 19,999 80,006 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,657,800 805,620 579,960 1,241,520 1,552,319 1,696,409 1,953,298 -2.69%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,022 -0.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 8.55% 2.19% 3.80% -2.40% -1.08% -0.90% -0.33% -
ROE 58.36% 21.10% 58.69% -29.20% -5.20% -4.05% -1.79% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 3,773.94 2,592.67 2,987.62 5,037.08 4,861.97 4,972.84 3,506.39 1.23%
EPS 322.52 56.65 113.47 -120.83 -52.72 -44.89 -11.67 -
DPS 0.00 0.00 0.00 0.00 0.00 6.67 26.67 -
NAPS 5.526 2.6854 1.9332 4.1384 5.1744 5.6547 6.5105 -2.69%
Adjusted Per Share Value based on latest NOSH - 300,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 3,774.33 2,592.94 2,987.93 5,037.59 4,862.47 4,973.36 3,507.02 1.23%
EPS 322.55 56.66 113.47 -120.84 -26.89 -22.90 -11.67 -
DPS 0.00 0.00 0.00 0.00 0.00 6.67 26.67 -
NAPS 5.5266 2.6857 1.9334 4.1388 5.1749 5.6553 6.5117 -2.69%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 7.92 3.06 5.77 5.90 7.80 9.00 9.50 -
P/RPS 0.21 0.12 0.19 0.12 0.16 0.18 0.27 -4.09%
P/EPS 2.46 5.40 5.09 -4.88 -29.01 -39.31 -81.43 -
EY 40.72 18.51 19.66 -20.48 -3.45 -2.54 -1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.74 2.81 -
P/NAPS 1.43 1.14 2.98 1.43 1.51 1.59 1.46 -0.34%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 30/11/16 30/10/15 12/11/14 29/11/13 07/11/12 01/11/11 -
Price 10.52 2.80 5.68 5.80 7.00 8.61 9.60 -
P/RPS 0.28 0.11 0.19 0.12 0.14 0.17 0.27 0.60%
P/EPS 3.26 4.94 5.01 -4.80 -26.03 -37.60 -82.29 -
EY 30.66 20.23 19.98 -20.83 -3.84 -2.66 -1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.77 2.78 -
P/NAPS 1.90 1.04 2.94 1.40 1.35 1.52 1.47 4.36%

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