[HENGYUAN] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -21.19%
YoY- 39.65%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 6,824,692 12,226,707 11,140,410 11,712,691 9,426,939 8,468,765 12,761,101 -9.89%
PBT 412,889 -17,705 -92,557 802,282 512,786 370,326 -1,079,984 -
Tax -21,475 -93,006 58,163 -85,738 322 -1,119 19,532 -
NP 391,414 -110,711 -34,394 716,544 513,108 369,207 -1,060,452 -
-
NP to SH 391,414 -110,711 -34,394 716,544 513,108 369,207 -1,060,452 -
-
Tax Rate 5.20% - - 10.69% -0.06% 0.30% - -
Total Cost 6,433,278 12,337,418 11,174,804 10,996,147 8,913,831 8,099,558 13,821,553 -11.95%
-
Net Worth 2,143,349 2,232,540 1,971,540 1,785,930 1,274,759 778,739 408,930 31.76%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 12,000 - - 6,000 - - - -
Div Payout % 3.07% - - 0.84% - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 2,143,349 2,232,540 1,971,540 1,785,930 1,274,759 778,739 408,930 31.76%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 5.74% -0.91% -0.31% 6.12% 5.44% 4.36% -8.31% -
ROE 18.26% -4.96% -1.74% 40.12% 40.25% 47.41% -259.32% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2,274.90 4,075.57 3,713.47 3,904.23 3,142.31 2,822.92 4,253.70 -9.89%
EPS 130.47 -36.90 -11.46 238.85 171.04 123.07 -353.48 -
DPS 4.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 7.1445 7.4418 6.5718 5.9531 4.2492 2.5958 1.3631 31.76%
Adjusted Per Share Value based on latest NOSH - 300,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2,275.13 4,075.99 3,713.85 3,904.63 3,142.64 2,823.21 4,254.14 -9.89%
EPS 130.48 -36.91 -11.47 238.87 171.05 123.08 -353.52 -
DPS 4.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 7.1452 7.4426 6.5725 5.9537 4.2496 2.5961 1.3632 31.76%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 5.20 2.48 5.83 7.65 3.56 3.10 4.86 -
P/RPS 0.23 0.06 0.16 0.20 0.11 0.11 0.11 13.06%
P/EPS 3.99 -6.72 -50.85 3.20 2.08 2.52 -1.37 -
EY 25.09 -14.88 -1.97 31.22 48.04 39.70 -72.73 -
DY 0.77 0.00 0.00 0.26 0.00 0.00 0.00 -
P/NAPS 0.73 0.33 0.89 1.29 0.84 1.19 3.57 -23.22%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 16/06/20 24/05/19 21/05/18 24/05/17 24/05/16 18/05/15 -
Price 5.68 3.62 5.78 8.29 5.31 3.05 4.90 -
P/RPS 0.25 0.09 0.16 0.21 0.17 0.11 0.12 12.99%
P/EPS 4.35 -9.81 -50.42 3.47 3.10 2.48 -1.39 -
EY 22.97 -10.19 -1.98 28.81 32.21 40.35 -72.14 -
DY 0.70 0.00 0.00 0.24 0.00 0.00 0.00 -
P/NAPS 0.80 0.49 0.88 1.39 1.25 1.17 3.59 -22.11%

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