[HENGYUAN] QoQ Quarter Result on 2018-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 2,959,957 2,513,364 2,067,137 3,599,952 3,060,784 3,092,105 2,961,824 -0.04% QoQ % 17.77% 21.59% -42.58% 17.62% -1.01% 4.40% - Horiz. % 99.94% 84.86% 69.79% 121.55% 103.34% 104.40% 100.00%
PBT 40,692 -45,419 -139,431 51,601 108,803 247,296 361,776 -76.73% QoQ % 189.59% 67.43% -370.21% -52.57% -56.00% -31.64% - Horiz. % 11.25% -12.55% -38.54% 14.26% 30.07% 68.36% 100.00%
Tax -19,120 45,347 16,939 14,997 -21,995 -63,743 0 - QoQ % -142.16% 167.71% 12.95% 168.18% 65.49% 0.00% - Horiz. % 30.00% -71.14% -26.57% -23.53% 34.51% 100.00% -
NP 21,572 -72 -122,492 66,598 86,808 183,553 361,776 -84.76% QoQ % 30,061.11% 99.94% -283.93% -23.28% -52.71% -49.26% - Horiz. % 5.96% -0.02% -33.86% 18.41% 23.99% 50.74% 100.00%
NP to SH 21,572 -72 -122,492 66,598 86,808 183,553 361,776 -84.76% QoQ % 30,061.11% 99.94% -283.93% -23.28% -52.71% -49.26% - Horiz. % 5.96% -0.02% -33.86% 18.41% 23.99% 50.74% 100.00%
Tax Rate 46.99 % - % - % -29.06 % 20.22 % 25.78 % - % - QoQ % 0.00% 0.00% 0.00% -243.72% -21.57% 0.00% - Horiz. % 182.27% 0.00% 0.00% -112.72% 78.43% 100.00% -
Total Cost 2,938,385 2,513,436 2,189,629 3,533,354 2,973,976 2,908,552 2,600,048 8.51% QoQ % 16.91% 14.79% -38.03% 18.81% 2.25% 11.87% - Horiz. % 113.01% 96.67% 84.21% 135.90% 114.38% 111.87% 100.00%
Net Worth 1,971,540 2,021,670 1,857,089 1,862,400 1,785,930 1,771,019 1,657,800 12.26% QoQ % -2.48% 8.86% -0.29% 4.28% 0.84% 6.83% - Horiz. % 118.93% 121.95% 112.02% 112.34% 107.73% 106.83% 100.00%
Dividend 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - 6,000 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 3.27 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,971,540 2,021,670 1,857,089 1,862,400 1,785,930 1,771,019 1,657,800 12.26% QoQ % -2.48% 8.86% -0.29% 4.28% 0.84% 6.83% - Horiz. % 118.93% 121.95% 112.02% 112.34% 107.73% 106.83% 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 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 0.73 % 0.00 % -5.93 % 1.85 % 2.84 % 5.94 % 12.21 % -84.74% QoQ % 0.00% 0.00% -420.54% -34.86% -52.19% -51.35% - Horiz. % 5.98% 0.00% -48.57% 15.15% 23.26% 48.65% 100.00%
ROE 1.09 % 0.00 % -6.60 % 3.58 % 4.86 % 10.36 % 21.82 % -86.46% QoQ % 0.00% 0.00% -284.36% -26.34% -53.09% -52.52% - Horiz. % 5.00% 0.00% -30.25% 16.41% 22.27% 47.48% 100.00%
Per Share 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 986.65 837.79 689.05 1,199.98 1,020.26 1,030.70 987.27 -0.04% QoQ % 17.77% 21.59% -42.58% 17.62% -1.01% 4.40% - Horiz. % 99.94% 84.86% 69.79% 121.55% 103.34% 104.40% 100.00%
EPS 7.19 -0.02 -40.83 22.20 28.94 61.18 120.59 -84.76% QoQ % 36,050.00% 99.95% -283.92% -23.29% -52.70% -49.27% - Horiz. % 5.96% -0.02% -33.86% 18.41% 24.00% 50.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 6.5718 6.7389 6.1903 6.2080 5.9531 5.9034 5.5260 12.26% QoQ % -2.48% 8.86% -0.29% 4.28% 0.84% 6.83% - Horiz. % 118.93% 121.95% 112.02% 112.34% 107.73% 106.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,000 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 986.65 837.79 689.05 1,199.98 1,020.26 1,030.70 987.27 -0.04% QoQ % 17.77% 21.59% -42.58% 17.62% -1.01% 4.40% - Horiz. % 99.94% 84.86% 69.79% 121.55% 103.34% 104.40% 100.00%
EPS 7.19 -0.02 -40.83 22.20 28.94 61.18 120.59 -84.76% QoQ % 36,050.00% 99.95% -283.92% -23.29% -52.70% -49.27% - Horiz. % 5.96% -0.02% -33.86% 18.41% 24.00% 50.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 6.5718 6.7389 6.1903 6.2080 5.9531 5.9034 5.5260 12.26% QoQ % -2.48% 8.86% -0.29% 4.28% 0.84% 6.83% - Horiz. % 118.93% 121.95% 112.02% 112.34% 107.73% 106.83% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 5.8300 4.6600 6.3600 6.2500 7.6500 16.3000 7.9200 -
P/RPS 0.59 0.56 0.92 0.52 0.75 1.58 0.80 -18.39% QoQ % 5.36% -39.13% 76.92% -30.67% -52.53% 97.50% - Horiz. % 73.75% 70.00% 115.00% 65.00% 93.75% 197.50% 100.00%
P/EPS 81.08 -19,416.67 -15.58 28.15 26.44 26.64 6.57 434.85% QoQ % 100.42% -124,525.61% -155.35% 6.47% -0.75% 305.48% - Horiz. % 1,234.09% -295,535.31% -237.14% 428.46% 402.44% 405.48% 100.00%
EY 1.23 -0.01 -6.42 3.55 3.78 3.75 15.23 -81.34% QoQ % 12,400.00% 99.84% -280.85% -6.08% 0.80% -75.38% - Horiz. % 8.08% -0.07% -42.15% 23.31% 24.82% 24.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.12 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.89 0.69 1.03 1.01 1.29 2.76 1.43 -27.13% QoQ % 28.99% -33.01% 1.98% -21.71% -53.26% 93.01% - Horiz. % 62.24% 48.25% 72.03% 70.63% 90.21% 193.01% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 27/02/19 28/11/18 30/08/18 21/05/18 27/02/18 30/11/17 -
Price 5.7800 5.9800 4.9100 7.4300 8.2900 15.1000 10.5200 -
P/RPS 0.59 0.71 0.71 0.62 0.81 1.47 1.07 -32.78% QoQ % -16.90% 0.00% 14.52% -23.46% -44.90% 37.38% - Horiz. % 55.14% 66.36% 66.36% 57.94% 75.70% 137.38% 100.00%
P/EPS 80.38 -24,916.67 -12.03 33.47 28.65 24.68 8.72 340.23% QoQ % 100.32% -207,021.12% -135.94% 16.82% 16.09% 183.03% - Horiz. % 921.79% -285,741.62% -137.96% 383.83% 328.56% 283.03% 100.00%
EY 1.24 0.00 -8.32 2.99 3.49 4.05 11.46 -77.32% QoQ % 0.00% 0.00% -378.26% -14.33% -13.83% -64.66% - Horiz. % 10.82% 0.00% -72.60% 26.09% 30.45% 35.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.13 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.88 0.89 0.79 1.20 1.39 2.56 1.90 -40.17% QoQ % -1.12% 12.66% -34.17% -13.67% -45.70% 34.74% - Horiz. % 46.32% 46.84% 41.58% 63.16% 73.16% 134.74% 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