[HENGYUAN] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
18-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 107.09%
YoY- 291.07%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 3,060,784 2,931,560 1,869,951 2,480,823 3,987,532 3,610,060 3,703,551 -3.12%
PBT 108,803 279,485 101,972 84,231 -59,257 -63,859 37,862 19.22%
Tax -21,995 0 -322 0 15,173 15,805 -9,190 15.64%
NP 86,808 279,485 101,650 84,231 -44,084 -48,054 28,672 20.26%
-
NP to SH 86,808 279,485 101,650 84,231 -44,084 -24,508 28,672 20.26%
-
Tax Rate 20.22% 0.00% 0.32% 0.00% - - 24.27% -
Total Cost 2,973,976 2,652,075 1,768,301 2,396,592 4,031,616 3,658,114 3,674,879 -3.46%
-
Net Worth 1,785,930 1,274,759 778,739 408,930 1,469,309 1,622,940 1,837,320 -0.47%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,785,930 1,274,759 778,739 408,930 1,469,309 1,622,940 1,837,320 -0.47%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.84% 9.53% 5.44% 3.40% -1.11% -1.33% 0.77% -
ROE 4.86% 21.92% 13.05% 20.60% -3.00% -1.51% 1.56% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1,020.26 977.19 623.32 826.94 1,329.18 1,203.35 1,234.52 -3.12%
EPS 28.94 93.16 33.88 28.08 -14.69 -16.02 9.56 20.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9531 4.2492 2.5958 1.3631 4.8977 5.4098 6.1244 -0.47%
Adjusted Per Share Value based on latest NOSH - 300,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1,020.26 977.19 623.32 826.94 1,329.18 1,203.35 1,234.52 -3.12%
EPS 28.94 93.16 33.88 28.08 -14.69 -16.02 9.56 20.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9531 4.2492 2.5958 1.3631 4.8977 5.4098 6.1244 -0.47%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 7.65 3.56 3.10 4.86 6.15 8.65 10.20 -
P/RPS 0.75 0.36 0.50 0.59 0.46 0.72 0.83 -1.67%
P/EPS 26.44 3.82 9.15 17.31 -41.85 -105.88 106.72 -20.74%
EY 3.78 26.17 10.93 5.78 -2.39 -0.94 0.94 26.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.84 1.19 3.57 1.26 1.60 1.67 -4.20%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 24/05/17 24/05/16 18/05/15 08/07/14 15/05/13 14/05/12 -
Price 8.29 5.31 3.05 4.90 5.80 8.55 10.00 -
P/RPS 0.81 0.54 0.49 0.59 0.44 0.71 0.81 0.00%
P/EPS 28.65 5.70 9.00 17.45 -39.47 -104.66 104.63 -19.40%
EY 3.49 17.54 11.11 5.73 -2.53 -0.96 0.96 23.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.25 1.17 3.59 1.18 1.58 1.63 -2.61%

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