[HENGYUAN] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 6.29%
YoY- 61.61%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 9,079,637 14,262,773 14,696,086 15,086,427 11,212,679 10,376,396 8,945,794 0.24%
PBT 352,585 -1,223,473 -223,336 -121,585 -163,813 151,133 388,305 -1.59%
Tax -797 34,705 67,353 26,925 38,069 -44,747 -98,376 -55.16%
NP 351,788 -1,188,768 -155,983 -94,660 -125,744 106,386 289,929 3.27%
-
NP to SH 351,788 -1,188,768 -155,983 -48,277 -125,744 106,386 289,929 3.27%
-
Tax Rate 0.23% - - - - 29.61% 25.33% -
Total Cost 8,727,849 15,451,541 14,852,069 15,181,087 11,338,423 10,270,010 8,655,865 0.13%
-
Net Worth 677,099 324,660 1,513,380 1,704,749 1,853,876 2,092,018 2,098,085 -17.17%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 60,000 120,013 150,008 150,004 -
Div Payout % - - - 0.00% 0.00% 141.00% 51.74% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 677,099 324,660 1,513,380 1,704,749 1,853,876 2,092,018 2,098,085 -17.17%
NOSH 300,000 300,000 300,000 300,000 300,000 300,016 300,009 -0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.87% -8.33% -1.06% -0.63% -1.12% 1.03% 3.24% -
ROE 51.96% -366.16% -10.31% -2.83% -6.78% 5.09% 13.82% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3,026.55 4,754.26 4,898.70 5,028.81 3,737.14 3,458.60 2,981.84 0.24%
EPS 117.26 -396.26 -51.99 -31.55 -41.91 35.46 96.64 3.27%
DPS 0.00 0.00 0.00 20.00 40.00 50.00 50.00 -
NAPS 2.257 1.0822 5.0446 5.6825 6.1789 6.973 6.9934 -17.17%
Adjusted Per Share Value based on latest NOSH - 300,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3,026.86 4,754.75 4,899.20 5,029.33 3,737.94 3,459.15 2,982.24 0.24%
EPS 117.27 -396.30 -52.00 -16.09 -41.92 35.47 96.65 3.27%
DPS 0.00 0.00 0.00 20.00 40.01 50.01 50.01 -
NAPS 2.2572 1.0823 5.0451 5.6831 6.1802 6.9741 6.9943 -17.17%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 4.97 4.69 6.36 8.40 9.18 10.76 10.52 -
P/RPS 0.16 0.10 0.13 0.17 0.25 0.31 0.35 -12.22%
P/EPS 4.24 -1.18 -12.23 -52.20 -21.90 30.34 10.89 -14.54%
EY 23.59 -84.49 -8.18 -1.92 -4.57 3.30 9.19 17.00%
DY 0.00 0.00 0.00 2.38 4.36 4.65 4.75 -
P/NAPS 2.20 4.33 1.26 1.48 1.49 1.54 1.50 6.58%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 17/02/15 26/02/14 27/02/13 17/02/12 24/02/11 25/02/10 -
Price 3.02 5.28 6.42 8.30 9.80 10.30 10.70 -
P/RPS 0.10 0.11 0.13 0.17 0.26 0.30 0.36 -19.21%
P/EPS 2.58 -1.33 -12.35 -51.58 -23.38 29.05 11.07 -21.54%
EY 38.83 -75.05 -8.10 -1.94 -4.28 3.44 9.03 27.50%
DY 0.00 0.00 0.00 2.41 4.08 4.85 4.67 -
P/NAPS 1.34 4.88 1.27 1.46 1.59 1.48 1.53 -2.18%

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