[HENGYUAN] YoY 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- -49.26%
YoY- -11.67%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
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 1,824,848 3,145,899 2,513,364 3,092,105 2,531,826 2,357,490 2,934,389 -7.60%
PBT 227,053 95,626 -45,419 247,296 207,049 97,022 -916,910 -
Tax -55,531 -74,059 45,347 -63,743 761 -525 0 -
NP 171,522 21,567 -72 183,553 207,810 96,497 -916,910 -
-
NP to SH 171,522 21,567 -72 183,553 207,810 96,497 -916,910 -
-
Tax Rate 24.46% 77.45% - 25.78% -0.37% 0.54% - -
Total Cost 1,653,326 3,124,332 2,513,436 2,908,552 2,324,016 2,260,993 3,851,299 -13.13%
-
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 % 7.00% - - 3.27% - - - -
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 9.40% 0.69% 0.00% 5.94% 8.21% 4.09% -31.25% -
ROE 7.91% 1.07% 0.00% 10.36% 20.57% 14.25% -282.42% -
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 608.28 1,048.63 837.79 1,030.70 843.94 785.83 978.13 -7.60%
EPS 57.17 7.00 -0.02 61.18 69.27 32.17 -305.64 -
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 608.35 1,048.74 837.87 1,030.81 844.03 785.91 978.23 -7.60%
EPS 57.18 7.19 -0.02 61.19 69.28 32.17 -305.67 -
DPS 4.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 7.2286 6.7052 6.7396 5.904 3.3684 2.2572 1.0823 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 0.98 0.40 0.56 1.58 0.24 0.63 0.48 12.62%
P/EPS 10.48 58.70 -19,416.67 26.64 2.93 15.45 -1.53 -
EY 9.54 1.70 -0.01 3.75 34.12 6.47 -65.17 -
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 1.03 0.36 0.71 1.47 0.45 0.38 0.54 11.35%
P/EPS 10.98 52.16 -24,916.67 24.68 5.51 9.39 -1.73 -
EY 9.10 1.92 0.00 4.05 18.13 10.65 -57.89 -
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