[HENGYUAN] QoQ Quarter Result on 2015-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,869,951 2,357,490 1,273,692 2,967,632 2,480,823 2,934,389 3,436,837 -33.33% QoQ % -20.68% 85.09% -57.08% 19.62% -15.46% -14.62% - Horiz. % 54.41% 68.59% 37.06% 86.35% 72.18% 85.38% 100.00%
PBT 101,972 97,022 -150,858 322,190 84,231 -916,910 -212,647 - QoQ % 5.10% 164.31% -146.82% 282.51% 109.19% -331.19% - Horiz. % -47.95% -45.63% 70.94% -151.51% -39.61% 431.19% 100.00%
Tax -322 -525 -272 0 0 0 12,882 - QoQ % 38.67% -93.01% 0.00% 0.00% 0.00% 0.00% - Horiz. % -2.50% -4.08% -2.11% 0.00% 0.00% 0.00% 100.00%
NP 101,650 96,497 -151,130 322,190 84,231 -916,910 -199,765 - QoQ % 5.34% 163.85% -146.91% 282.51% 109.19% -358.99% - Horiz. % -50.88% -48.31% 75.65% -161.28% -42.17% 458.99% 100.00%
NP to SH 101,650 96,497 -151,130 322,190 84,231 -916,910 -199,765 - QoQ % 5.34% 163.85% -146.91% 282.51% 109.19% -358.99% - Horiz. % -50.88% -48.31% 75.65% -161.28% -42.17% 458.99% 100.00%
Tax Rate 0.32 % 0.54 % - % - % - % - % - % - QoQ % -40.74% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 59.26% 100.00% - - - - -
Total Cost 1,768,301 2,260,993 1,424,822 2,645,442 2,396,592 3,851,299 3,636,602 -38.14% QoQ % -21.79% 58.69% -46.14% 10.38% -37.77% 5.90% - Horiz. % 48.63% 62.17% 39.18% 72.74% 65.90% 105.90% 100.00%
Net Worth 778,739 677,099 579,960 731,100 408,930 324,660 1,241,520 -26.70% QoQ % 15.01% 16.75% -20.67% 78.78% 25.96% -73.85% - Horiz. % 62.72% 54.54% 46.71% 58.89% 32.94% 26.15% 100.00%
Dividend 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 778,739 677,099 579,960 731,100 408,930 324,660 1,241,520 -26.70% QoQ % 15.01% 16.75% -20.67% 78.78% 25.96% -73.85% - Horiz. % 62.72% 54.54% 46.71% 58.89% 32.94% 26.15% 100.00%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.44 % 4.09 % -11.87 % 10.86 % 3.40 % -31.25 % -5.81 % - QoQ % 33.01% 134.46% -209.30% 219.41% 110.88% -437.87% - Horiz. % -93.63% -70.40% 204.30% -186.92% -58.52% 537.87% 100.00%
ROE 13.05 % 14.25 % -26.06 % 44.07 % 20.60 % -282.42 % -16.09 % - QoQ % -8.42% 154.68% -159.13% 113.93% 107.29% -1,655.25% - Horiz. % -81.11% -88.56% 161.96% -273.90% -128.03% 1,755.25% 100.00%
Per Share 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 623.32 785.83 424.56 989.21 826.94 978.13 1,145.61 -33.33% QoQ % -20.68% 85.09% -57.08% 19.62% -15.46% -14.62% - Horiz. % 54.41% 68.59% 37.06% 86.35% 72.18% 85.38% 100.00%
EPS 33.88 32.17 -50.38 107.40 28.08 -305.64 -66.59 - QoQ % 5.32% 163.85% -146.91% 282.48% 109.19% -358.99% - Horiz. % -50.88% -48.31% 75.66% -161.29% -42.17% 458.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.5958 2.2570 1.9332 2.4370 1.3631 1.0822 4.1384 -26.70% QoQ % 15.01% 16.75% -20.67% 78.78% 25.96% -73.85% - Horiz. % 62.72% 54.54% 46.71% 58.89% 32.94% 26.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,000 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 623.32 785.83 424.56 989.21 826.94 978.13 1,145.61 -33.33% QoQ % -20.68% 85.09% -57.08% 19.62% -15.46% -14.62% - Horiz. % 54.41% 68.59% 37.06% 86.35% 72.18% 85.38% 100.00%
EPS 33.88 32.17 -50.38 107.40 28.08 -305.64 -66.59 - QoQ % 5.32% 163.85% -146.91% 282.48% 109.19% -358.99% - Horiz. % -50.88% -48.31% 75.66% -161.29% -42.17% 458.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.5958 2.2570 1.9332 2.4370 1.3631 1.0822 4.1384 -26.70% QoQ % 15.01% 16.75% -20.67% 78.78% 25.96% -73.85% - Horiz. % 62.72% 54.54% 46.71% 58.89% 32.94% 26.15% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.1000 4.9700 5.7700 4.8400 4.8600 4.6900 5.9000 -
P/RPS 0.50 0.63 1.36 0.49 0.59 0.48 0.52 -2.58% QoQ % -20.63% -53.68% 177.55% -16.95% 22.92% -7.69% - Horiz. % 96.15% 121.15% 261.54% 94.23% 113.46% 92.31% 100.00%
P/EPS 9.15 15.45 -11.45 4.51 17.31 -1.53 -8.86 - QoQ % -40.78% 234.93% -353.88% -73.95% 1,231.37% 82.73% - Horiz. % -103.27% -174.38% 129.23% -50.90% -195.37% 17.27% 100.00%
EY 10.93 6.47 -8.73 22.19 5.78 -65.17 -11.29 - QoQ % 68.93% 174.11% -139.34% 283.91% 108.87% -477.24% - Horiz. % -96.81% -57.31% 77.33% -196.55% -51.20% 577.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.19 2.20 2.98 1.99 3.57 4.33 1.43 -11.52% QoQ % -45.91% -26.17% 49.75% -44.26% -17.55% 202.80% - Horiz. % 83.22% 153.85% 208.39% 139.16% 249.65% 302.80% 100.00%
Price Multiplier on Announcement Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 25/02/16 30/10/15 11/08/15 18/05/15 17/02/15 12/11/14 -
Price 3.0500 3.0200 5.6800 4.8700 4.9000 5.2800 5.8000 -
P/RPS 0.49 0.38 1.34 0.49 0.59 0.54 0.51 -2.63% QoQ % 28.95% -71.64% 173.47% -16.95% 9.26% 5.88% - Horiz. % 96.08% 74.51% 262.75% 96.08% 115.69% 105.88% 100.00%
P/EPS 9.00 9.39 -11.28 4.53 17.45 -1.73 -8.71 - QoQ % -4.15% 183.24% -349.01% -74.04% 1,108.67% 80.14% - Horiz. % -103.33% -107.81% 129.51% -52.01% -200.34% 19.86% 100.00%
EY 11.11 10.65 -8.87 22.05 5.73 -57.89 -11.48 - QoQ % 4.32% 220.07% -140.23% 284.82% 109.90% -404.27% - Horiz. % -96.78% -92.77% 77.26% -192.07% -49.91% 504.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.17 1.34 2.94 2.00 3.59 4.88 1.40 -11.27% QoQ % -12.69% -54.42% 47.00% -44.29% -26.43% 248.57% - Horiz. % 83.57% 95.71% 210.00% 142.86% 256.43% 348.57% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment