[HENGYUAN] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -50.32%
YoY- -222.21%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 13,839,966 22,504,284 10,599,200 7,135,065 12,655,224 11,637,164 11,321,816 3.40%
PBT -341,869 117,858 -136,660 38,174 67,992 27,964 967,557 -
Tax 56,638 -18,576 7,178 67,773 -50,102 13,254 0 -
NP -285,230 99,282 -129,481 105,948 17,889 41,218 967,557 -
-
NP to SH -285,230 99,282 -129,481 105,948 17,889 41,218 967,557 -
-
Tax Rate - 15.76% - -177.54% 73.69% -47.40% 0.00% -
Total Cost 14,125,197 22,405,001 10,728,681 7,029,117 12,637,334 11,595,945 10,354,258 5.30%
-
Net Worth 1,350,960 1,328,369 1,821,090 2,149,110 1,978,199 1,857,089 1,657,800 -3.35%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 39,999 - - - - - -
Div Payout % - 40.29% - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,350,960 1,328,369 1,821,090 2,149,110 1,978,199 1,857,089 1,657,800 -3.35%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -2.06% 0.44% -1.22% 1.48% 0.14% 0.35% 8.55% -
ROE -21.11% 7.47% -7.11% 4.93% 0.90% 2.22% 58.36% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 4,613.32 7,501.43 3,533.07 2,378.36 4,218.41 3,879.05 3,773.94 3.40%
EPS -95.08 33.09 -43.16 35.32 5.96 13.73 322.52 -
DPS 0.00 13.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5032 4.4279 6.0703 7.1637 6.594 6.1903 5.526 -3.35%
Adjusted Per Share Value based on latest NOSH - 300,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 4,613.32 7,501.43 3,533.07 2,378.36 4,218.41 3,879.05 3,773.94 3.40%
EPS -95.08 33.09 -43.16 35.32 5.96 13.73 322.52 -
DPS 0.00 13.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5032 4.4279 6.0703 7.1637 6.594 6.1903 5.526 -3.35%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 3.27 4.11 4.34 2.84 4.39 6.36 7.92 -
P/RPS 0.07 0.05 0.12 0.12 0.10 0.16 0.21 -16.72%
P/EPS -3.44 12.42 -10.06 8.04 73.62 46.29 2.46 -
EY -29.08 8.05 -9.94 12.44 1.36 2.16 40.72 -
DY 0.00 3.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.93 0.71 0.40 0.67 1.03 1.43 -10.59%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 29/11/22 26/11/21 26/11/20 29/11/19 28/11/18 30/11/17 -
Price 3.16 4.55 3.86 3.47 4.37 4.91 10.52 -
P/RPS 0.07 0.06 0.11 0.15 0.10 0.13 0.28 -20.62%
P/EPS -3.32 13.75 -8.94 9.83 73.28 35.74 3.26 -
EY -30.09 7.27 -11.18 10.18 1.36 2.80 30.66 -
DY 0.00 2.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.03 0.64 0.48 0.66 0.79 1.90 -15.32%

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