[HENGYUAN] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -6.03%
YoY- 171.19%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 7,176,147 12,637,317 11,241,237 11,583,467 8,365,330 9,079,637 14,262,773 -10.80%
PBT 255,684 146,620 -24,446 972,964 335,273 352,585 -1,223,473 -
Tax -4,701 -111,636 55,288 -63,743 0 -797 34,705 -
NP 250,983 34,984 30,842 909,221 335,273 351,788 -1,188,768 -
-
NP to SH 250,983 34,984 30,842 909,221 335,273 351,788 -1,188,768 -
-
Tax Rate 1.84% 76.14% - 6.55% 0.00% 0.23% - -
Total Cost 6,925,164 12,602,333 11,210,395 10,674,246 8,030,057 8,727,849 15,451,541 -12.50%
-
Net Worth 2,168,370 2,011,350 2,021,670 1,771,019 1,010,429 677,099 324,660 37.19%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 12,000 - - 6,000 - - - -
Div Payout % 4.78% - - 0.66% - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 2,168,370 2,011,350 2,021,670 1,771,019 1,010,429 677,099 324,660 37.19%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.50% 0.28% 0.27% 7.85% 4.01% 3.87% -8.33% -
ROE 11.57% 1.74% 1.53% 51.34% 33.18% 51.96% -366.16% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2,392.05 4,212.44 3,747.08 3,861.16 2,788.44 3,026.55 4,754.26 -10.80%
EPS 83.66 12.00 10.28 303.07 117.26 117.26 -396.26 -
DPS 4.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 7.2279 6.7045 6.7389 5.9034 3.3681 2.257 1.0822 37.19%
Adjusted Per Share Value based on latest NOSH - 300,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2,392.05 4,212.44 3,747.08 3,861.16 2,788.44 3,026.55 4,754.26 -10.80%
EPS 83.66 12.00 10.28 303.07 117.26 117.26 -396.26 -
DPS 4.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 7.2279 6.7045 6.7389 5.9034 3.3681 2.257 1.0822 37.19%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 5.99 4.22 4.66 16.30 2.03 4.97 4.69 -
P/RPS 0.25 0.10 0.12 0.42 0.07 0.16 0.10 16.48%
P/EPS 7.16 36.19 45.33 5.38 1.82 4.24 -1.18 -
EY 13.97 2.76 2.21 18.59 55.05 23.59 -84.49 -
DY 0.67 0.00 0.00 0.12 0.00 0.00 0.00 -
P/NAPS 0.83 0.63 0.69 2.76 0.60 2.20 4.33 -24.04%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 27/02/20 27/02/19 27/02/18 28/02/17 25/02/16 17/02/15 -
Price 6.28 3.75 5.98 15.10 3.82 3.02 5.28 -
P/RPS 0.26 0.09 0.16 0.39 0.14 0.10 0.11 15.40%
P/EPS 7.51 32.16 58.17 4.98 3.42 2.58 -1.33 -
EY 13.32 3.11 1.72 20.07 29.26 38.83 -75.05 -
DY 0.64 0.00 0.00 0.13 0.00 0.00 0.00 -
P/NAPS 0.87 0.56 0.89 2.56 1.13 1.34 4.88 -24.95%

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