[HENGYUAN] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
30-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -37.19%
YoY- 193.91%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 8,727,873 8,491,362 5,833,504 6,722,147 11,333,420 10,939,440 11,188,897 -4.05%
PBT 20,973 725,668 128,224 255,562 -306,562 -156,065 -126,698 -
Tax 9,941 0 -761 -272 34,705 37,440 25,686 -14.62%
NP 30,914 725,668 127,463 255,290 -271,857 -118,625 -101,012 -
-
NP to SH 30,914 725,668 127,463 255,290 -271,857 -60,499 -51,516 -
-
Tax Rate -47.40% 0.00% 0.59% 0.11% - - - -
Total Cost 8,696,959 7,765,694 5,706,041 6,466,857 11,605,277 11,058,065 11,289,909 -4.25%
-
Net Worth 1,857,089 1,657,800 805,620 579,960 1,241,520 1,552,319 1,696,409 1.51%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - 15,000 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,857,089 1,657,800 805,620 579,960 1,241,520 1,552,319 1,696,409 1.51%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 0.35% 8.55% 2.19% 3.80% -2.40% -1.08% -0.90% -
ROE 1.66% 43.77% 15.82% 44.02% -21.90% -3.90% -3.04% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2,909.29 2,830.45 1,944.50 2,240.72 3,777.81 3,646.48 3,729.63 -4.05%
EPS 10.30 241.89 42.49 85.10 -90.62 -39.54 -33.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 6.1903 5.526 2.6854 1.9332 4.1384 5.1744 5.6547 1.51%
Adjusted Per Share Value based on latest NOSH - 300,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2,909.29 2,830.45 1,944.50 2,240.72 3,777.81 3,646.48 3,729.63 -4.05%
EPS 10.30 241.89 42.49 85.10 -90.62 -39.54 -33.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 6.1903 5.526 2.6854 1.9332 4.1384 5.1744 5.6547 1.51%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 6.36 7.92 3.06 5.77 5.90 7.80 9.00 -
P/RPS 0.22 0.28 0.16 0.26 0.16 0.21 0.24 -1.43%
P/EPS 61.72 3.27 7.20 6.78 -6.51 -38.68 -52.41 -
EY 1.62 30.54 13.88 14.75 -15.36 -2.59 -1.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.56 -
P/NAPS 1.03 1.43 1.14 2.98 1.43 1.51 1.59 -6.97%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 30/11/17 30/11/16 30/10/15 12/11/14 29/11/13 07/11/12 -
Price 4.91 10.52 2.80 5.68 5.80 7.00 8.61 -
P/RPS 0.17 0.37 0.14 0.25 0.15 0.19 0.23 -4.91%
P/EPS 47.65 4.35 6.59 6.67 -6.40 -34.71 -50.14 -
EY 2.10 22.99 15.17 14.98 -15.62 -2.88 -1.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.58 -
P/NAPS 0.79 1.90 1.04 2.94 1.40 1.35 1.52 -10.32%

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