Many refinery in the world are close for good during convid lockdown No more new refineries investment due to evolution of electric vehicles Present refinery in the world will enjoy very high crack spread for at lesat 3-5 years
In my previous calculation, I used the sales volume as 9.00 million barrels per quarter. In Q4 2021, the sales volume was 10.7 million barrels per quarter. I believe I should use 10.7 million barrels per quarter to compute the projection for FY2022.
Projected Q1 2022 PAT and EPS Inventory gain from increase of Brent crude oil price= 3.5 million * USD20.0 = USD70.0 million Assume 1 USD= RM4.20, inventory gain = RM294.0 million
Profit margin = (10.7 million* USD13.86) - manufacturing & administrative expenses and finance cost Manufacturing & administrative expenses and finance cost = -RM39.7 million
Profit margin = USD148.3 * 4.20 = RM622.9 million - RM39.7 million = RM583.2 million
Assume derivative financial liabilities = 280.0 million
Profit before tax = RM294.0 + 583.2 - 280.0 = RM597.2 million
Income tax = (100*24%) + (497.2*33%) million = (24.0 + 164.1) = 188.1 million
PAT = RM409.1 million
Number of shares = 300 million EPS = 1.36
Date Crack Spread Brent crude price 1/4/22 14.01 104.58 29/4/22 21.06 2/5/22 23.46 11/5/22 26.90 108.44 Note : The average crack spread for April 2022 is USD17.54 The current crack spread for May 2022 is USD26.90. Never mind, I used the average crack spread of USD22.22 in Q2 2022.
Projected Q2 2022 PAT and EPS Inventory gain from increase of Brent crude oil price= 3.5 million * USD6.0 = USD21.0 million Assume 1 USD= RM4.38, inventory gain = RM92.0 million
Profit margin = (10.7 million*USD22.22) - manufacturing & administrative expenses and finance cost Manufacturing & administrative expenses and finance cost = -RM39.7 million
Profit margin = USD237.8*4.38 = RM1041.6 million - RM39.7 million = RM1001.9 million
Assume derivative financial liabilities = 0 million
Profit before tax = RM92.0 + 1001.9 = RM1093.9 million
Income tax = (1093.9*33%) million = 361.0 million
PAT = RM732.9 million
Number of shares = 300 million EPS = 2.44
Total EPS for the first half of FY2022 is equal to 3.80. If the crack spread can maintain at USD25 for the second half of FY2022. I believe the EPS for the second half of FY2022 should be higher than 3.80. Never mind, I still stick to 3.80 for the second half of FY2022.
Total EPS for FY2022 is 3.80*2 = 7.60.
If my projection on the EPS of Hengyuan to be 7.60 is correct, Hengyuan will be the first stock listed in KLSE to have such high EPS in 2022. Please tell me what is the fair target price of Hengyuan.
FYI, In 2017, the highest crack spread was USD18.00, the share price of Hengyuan hit 19.50. Those who want to short the share price of Hengyuan, let them short now. ===========================================================================
TQVM OTB for your estimate. Whether one agrees with him or not is another matter. I view it as his rights to his opinion and estimate.
So if I assign a PE of 2 [ in view of future uncertainty ] would give me a TP of RM15.20. Not bad at all.
Don't hantam people if a stock failed to perform...Even Warren Buffet is only 60%-70% right in his investment. He also made a lot of mistakes. If one can achieve 60% right in investment, he is doing well in investment.
KYY sudah kena terkubur in plantation stocks especially subur Before that steel stock also kena campak KYY are very smart old man and most probably he will accumulate HY due to long war and high crack spread for next 3-5 years
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
subwayzzz
1,057 posts
Posted by subwayzzz > 2022-05-30 13:15 | Report Abuse
blue balls waiting for hy's result