[HENGYUAN] QoQ Quarter Result on 2016-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 2,597,978 2,931,560 2,531,826 1,962,133 2,001,420 1,869,951 2,357,490 6.70% QoQ % -11.38% 15.79% 29.03% -1.96% 7.03% -20.68% - Horiz. % 110.20% 124.35% 107.39% 83.23% 84.90% 79.32% 100.00%
PBT 84,407 279,485 207,049 -80,803 107,055 101,972 97,022 -8.88% QoQ % -69.80% 34.98% 356.24% -175.48% 4.98% 5.10% - Horiz. % 87.00% 288.06% 213.40% -83.28% 110.34% 105.10% 100.00%
Tax 0 0 761 -56 -383 -322 -525 - QoQ % 0.00% 0.00% 1,458.93% 85.38% -18.94% 38.67% - Horiz. % -0.00% -0.00% -144.95% 10.67% 72.95% 61.33% 100.00%
NP 84,407 279,485 207,810 -80,859 106,672 101,650 96,497 -8.54% QoQ % -69.80% 34.49% 357.00% -175.80% 4.94% 5.34% - Horiz. % 87.47% 289.63% 215.35% -83.79% 110.54% 105.34% 100.00%
NP to SH 84,407 279,485 207,810 -80,859 106,672 101,650 96,497 -8.54% QoQ % -69.80% 34.49% 357.00% -175.80% 4.94% 5.34% - Horiz. % 87.47% 289.63% 215.35% -83.79% 110.54% 105.34% 100.00%
Tax Rate - % - % -0.37 % - % 0.36 % 0.32 % 0.54 % - QoQ % 0.00% 0.00% 0.00% 0.00% 12.50% -40.74% - Horiz. % 0.00% 0.00% -68.52% 0.00% 66.67% 59.26% 100.00%
Total Cost 2,513,571 2,652,075 2,324,016 2,042,992 1,894,748 1,768,301 2,260,993 7.32% QoQ % -5.22% 14.12% 13.76% 7.82% 7.15% -21.79% - Horiz. % 111.17% 117.30% 102.79% 90.36% 83.80% 78.21% 100.00%
Net Worth 1,323,959 1,274,759 1,010,429 805,620 885,420 778,739 677,099 56.43% QoQ % 3.86% 26.16% 25.42% -9.01% 13.70% 15.01% - Horiz. % 195.53% 188.27% 149.23% 118.98% 130.77% 115.01% 100.00%
Dividend 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,323,959 1,274,759 1,010,429 805,620 885,420 778,739 677,099 56.43% QoQ % 3.86% 26.16% 25.42% -9.01% 13.70% 15.01% - Horiz. % 195.53% 188.27% 149.23% 118.98% 130.77% 115.01% 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 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.25 % 9.53 % 8.21 % -4.12 % 5.33 % 5.44 % 4.09 % -14.22% QoQ % -65.90% 16.08% 299.27% -177.30% -2.02% 33.01% - Horiz. % 79.46% 233.01% 200.73% -100.73% 130.32% 133.01% 100.00%
ROE 6.38 % 21.92 % 20.57 % -10.04 % 12.05 % 13.05 % 14.25 % -41.50% QoQ % -70.89% 6.56% 304.88% -183.32% -7.66% -8.42% - Horiz. % 44.77% 153.82% 144.35% -70.46% 84.56% 91.58% 100.00%
Per Share 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 865.99 977.19 843.94 654.04 667.14 623.32 785.83 6.70% QoQ % -11.38% 15.79% 29.03% -1.96% 7.03% -20.68% - Horiz. % 110.20% 124.35% 107.39% 83.23% 84.90% 79.32% 100.00%
EPS 28.14 93.16 69.27 -26.95 35.56 33.88 32.17 -8.54% QoQ % -69.79% 34.49% 357.03% -175.79% 4.96% 5.32% - Horiz. % 87.47% 289.59% 215.32% -83.77% 110.54% 105.32% 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 4.4132 4.2492 3.3681 2.6854 2.9514 2.5958 2.2570 56.43% QoQ % 3.86% 26.16% 25.42% -9.01% 13.70% 15.01% - Horiz. % 195.53% 188.27% 149.23% 118.98% 130.77% 115.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,000 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 865.99 977.19 843.94 654.04 667.14 623.32 785.83 6.70% QoQ % -11.38% 15.79% 29.03% -1.96% 7.03% -20.68% - Horiz. % 110.20% 124.35% 107.39% 83.23% 84.90% 79.32% 100.00%
EPS 28.14 93.16 69.27 -26.95 35.56 33.88 32.17 -8.54% QoQ % -69.79% 34.49% 357.03% -175.79% 4.96% 5.32% - Horiz. % 87.47% 289.59% 215.32% -83.77% 110.54% 105.32% 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 4.4132 4.2492 3.3681 2.6854 2.9514 2.5958 2.2570 56.43% QoQ % 3.86% 26.16% 25.42% -9.01% 13.70% 15.01% - Horiz. % 195.53% 188.27% 149.23% 118.98% 130.77% 115.01% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 5.3000 3.5600 2.0300 3.0600 3.0400 3.1000 4.9700 -
P/RPS 0.61 0.36 0.24 0.47 0.46 0.50 0.63 -2.13% QoQ % 69.44% 50.00% -48.94% 2.17% -8.00% -20.63% - Horiz. % 96.83% 57.14% 38.10% 74.60% 73.02% 79.37% 100.00%
P/EPS 18.84 3.82 2.93 -11.35 8.55 9.15 15.45 14.15% QoQ % 393.19% 30.38% 125.81% -232.75% -6.56% -40.78% - Horiz. % 121.94% 24.72% 18.96% -73.46% 55.34% 59.22% 100.00%
EY 5.31 26.17 34.12 -8.81 11.70 10.93 6.47 -12.35% QoQ % -79.71% -23.30% 487.29% -175.30% 7.04% 68.93% - Horiz. % 82.07% 404.48% 527.36% -136.17% 180.83% 168.93% 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 1.20 0.84 0.60 1.14 1.03 1.19 2.20 -33.27% QoQ % 42.86% 40.00% -47.37% 10.68% -13.45% -45.91% - Horiz. % 54.55% 38.18% 27.27% 51.82% 46.82% 54.09% 100.00%
Price Multiplier on Announcement Date 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 24/05/17 28/02/17 30/11/16 25/08/16 24/05/16 25/02/16 -
Price 8.1200 5.3100 3.8200 2.8000 3.0700 3.0500 3.0200 -
P/RPS 0.94 0.54 0.45 0.43 0.46 0.49 0.38 83.01% QoQ % 74.07% 20.00% 4.65% -6.52% -6.12% 28.95% - Horiz. % 247.37% 142.11% 118.42% 113.16% 121.05% 128.95% 100.00%
P/EPS 28.86 5.70 5.51 -10.39 8.63 9.00 9.39 111.54% QoQ % 406.32% 3.45% 153.03% -220.39% -4.11% -4.15% - Horiz. % 307.35% 60.70% 58.68% -110.65% 91.91% 95.85% 100.00%
EY 3.46 17.54 18.13 -9.63 11.58 11.11 10.65 -52.77% QoQ % -80.27% -3.25% 288.27% -183.16% 4.23% 4.32% - Horiz. % 32.49% 164.69% 170.23% -90.42% 108.73% 104.32% 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 1.84 1.25 1.13 1.04 1.04 1.17 1.34 23.56% QoQ % 47.20% 10.62% 8.65% 0.00% -11.11% -12.69% - Horiz. % 137.31% 93.28% 84.33% 77.61% 77.61% 87.31% 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
Bursa Announcement - Q3 2016.pdf.pdf 
