[HENGYUAN] YoY Cumulative 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- 382.51%
YoY- 663.74%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 6,660,736 5,529,538 3,871,371 5,448,454 7,896,584 7,003,136 7,264,506 -1.43%
PBT 160,404 363,892 209,027 406,419 -93,916 -207,894 -270,287 -
Tax -6,998 0 -705 0 21,823 46,389 63,514 -
NP 153,406 363,892 208,322 406,419 -72,093 -161,505 -206,773 -
-
NP to SH 153,406 363,892 208,322 406,419 -72,093 -82,368 -206,773 -
-
Tax Rate 4.36% 0.00% 0.34% 0.00% - - - -
Total Cost 6,507,330 5,165,646 3,663,049 5,042,035 7,968,677 7,164,641 7,471,279 -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 - - - - - - 15,000 -
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 8.24% 27.49% 23.53% 55.59% -5.00% -5.46% -12.91% -
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 2,220.25 1,843.18 1,290.46 1,816.15 2,632.19 2,334.38 2,421.50 -1.43%
EPS 51.14 121.30 69.44 135.47 -24.03 -53.84 -68.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
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 2,220.47 1,843.37 1,290.59 1,816.34 2,632.47 2,334.62 2,421.75 -1.43%
EPS 51.14 121.31 69.45 135.49 -24.03 -27.46 -68.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 6.2086 4.4137 2.9517 2.4373 4.8048 5.032 5.3402 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 0.28 0.29 0.24 0.27 0.22 0.36 0.38 -4.96%
P/EPS 12.22 4.37 4.38 3.57 -24.30 -30.59 -13.35 -
EY 8.18 22.89 22.84 27.99 -4.11 -3.27 -7.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.54 -
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 0.33 0.44 0.24 0.27 0.22 0.35 0.38 -2.32%
P/EPS 14.53 6.69 4.42 3.59 -24.51 -30.01 -13.49 -
EY 6.88 14.94 22.62 27.82 -4.08 -3.33 -7.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.54 -
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