[HENGYUAN] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
13-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 6.14%
YoY- 54.93%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 7,502,553 11,819,681 15,589,534 14,825,055 13,657,108 10,004,132 10,001,107 -4.67%
PBT 155,191 -723,136 -107,918 -59,196 -585,132 284,075 -36,547 -
Tax -1,502 12,882 42,786 9,800 144,787 -81,050 5,438 -
NP 153,689 -710,254 -65,132 -49,396 -440,345 203,025 -31,109 -
-
NP to SH 153,689 -710,254 -65,132 -101,219 -224,575 203,025 -31,109 -
-
Tax Rate 0.97% - - - - 28.53% - -
Total Cost 7,348,864 12,529,935 15,654,666 14,874,451 14,097,453 9,801,107 10,032,216 -5.05%
-
Net Worth 885,420 731,100 1,441,289 1,509,449 1,601,880 2,131,638 1,851,602 -11.55%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 60,007 149,986 144,256 -
Div Payout % - - - - 0.00% 73.88% 0.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 885,420 731,100 1,441,289 1,509,449 1,601,880 2,131,638 1,851,602 -11.55%
NOSH 300,000 300,000 300,000 300,000 300,000 299,935 271,982 1.64%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.05% -6.01% -0.42% -0.33% -3.22% 2.03% -0.31% -
ROE 17.36% -97.15% -4.52% -6.71% -14.02% 9.52% -1.68% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2,500.85 3,939.89 5,196.51 4,941.69 4,552.37 3,335.43 3,677.11 -6.21%
EPS 51.23 -236.75 -21.71 -33.74 -74.86 67.69 -11.44 -
DPS 0.00 0.00 0.00 0.00 20.00 50.00 53.04 -
NAPS 2.9514 2.437 4.8043 5.0315 5.3396 7.107 6.8078 -12.99%
Adjusted Per Share Value based on latest NOSH - 300,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2,500.85 3,939.89 5,196.51 4,941.69 4,552.37 3,334.71 3,333.70 -4.67%
EPS 51.23 -236.75 -21.71 -33.74 -74.86 67.67 -10.37 -
DPS 0.00 0.00 0.00 0.00 20.00 50.00 48.09 -
NAPS 2.9514 2.437 4.8043 5.0315 5.3396 7.1055 6.172 -11.55%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.04 4.84 5.84 8.40 9.20 10.48 10.60 -
P/RPS 0.12 0.12 0.11 0.17 0.20 0.31 0.29 -13.66%
P/EPS 5.93 -2.04 -26.90 -24.90 -12.29 15.48 -92.67 -
EY 16.85 -48.92 -3.72 -4.02 -8.14 6.46 -1.08 -
DY 0.00 0.00 0.00 0.00 2.17 4.77 5.00 -
P/NAPS 1.03 1.99 1.22 1.67 1.72 1.47 1.56 -6.67%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 11/08/15 14/08/14 13/08/13 13/08/12 10/08/11 04/08/10 -
Price 3.07 4.87 5.89 8.24 9.30 10.00 10.72 -
P/RPS 0.12 0.12 0.11 0.17 0.20 0.30 0.29 -13.66%
P/EPS 5.99 -2.06 -27.13 -24.42 -12.42 14.77 -93.72 -
EY 16.69 -48.61 -3.69 -4.09 -8.05 6.77 -1.07 -
DY 0.00 0.00 0.00 0.00 2.15 5.00 4.95 -
P/NAPS 1.04 2.00 1.23 1.64 1.74 1.41 1.57 -6.62%

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