[HENGYUAN] QoQ Quarter Result on 2020-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 3,249,998 2,501,510 2,197,892 1,824,848 1,588,139 1,213,813 2,549,347 17.55% QoQ % 29.92% 13.81% 20.44% 14.90% 30.84% -52.39% - Horiz. % 127.48% 98.12% 86.21% 71.58% 62.30% 47.61% 100.00%
PBT -55,604 -80,463 33,572 227,053 152,013 251 -123,633 -41.27% QoQ % 30.89% -339.67% -85.21% 49.36% 60,462.95% 100.20% - Horiz. % 44.98% 65.08% -27.15% -183.65% -122.96% -0.20% 100.00%
Tax 1,561 21,087 -17,264 -55,531 2,899 48,421 -490 - QoQ % -92.60% 222.14% 68.91% -2,015.52% -94.01% 9,981.84% - Horiz. % -318.57% -4,303.47% 3,523.27% 11,332.86% -591.63% -9,881.84% 100.00%
NP -54,043 -59,376 16,308 171,522 154,912 48,672 -124,123 -42.53% QoQ % 8.98% -464.09% -90.49% 10.72% 218.28% 139.21% - Horiz. % 43.54% 47.84% -13.14% -138.19% -124.81% -39.21% 100.00%
NP to SH -54,043 -59,376 16,308 171,522 154,912 48,672 -124,123 -42.53% QoQ % 8.98% -464.09% -90.49% 10.72% 218.28% 139.21% - Horiz. % 43.54% 47.84% -13.14% -138.19% -124.81% -39.21% 100.00%
Tax Rate - % - % 51.42 % 24.46 % -1.91 % -19,291.23 % - % - QoQ % 0.00% 0.00% 110.22% 1,380.63% 99.99% 0.00% - Horiz. % 0.00% 0.00% -0.27% -0.13% 0.01% 100.00% -
Total Cost 3,304,041 2,560,886 2,181,584 1,653,326 1,433,227 1,165,141 2,673,470 15.15% QoQ % 29.02% 17.39% 31.95% 15.36% 23.01% -56.42% - Horiz. % 123.59% 95.79% 81.60% 61.84% 53.61% 43.58% 100.00%
Net Worth 1,821,090 2,025,330 2,143,349 2,168,370 2,149,110 2,109,119 2,232,540 -12.69% QoQ % -10.08% -5.51% -1.15% 0.90% 1.90% -5.53% - Horiz. % 81.57% 90.72% 96.00% 97.13% 96.26% 94.47% 100.00%
Dividend 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 12,000 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 7.00 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,821,090 2,025,330 2,143,349 2,168,370 2,149,110 2,109,119 2,232,540 -12.69% QoQ % -10.08% -5.51% -1.15% 0.90% 1.90% -5.53% - Horiz. % 81.57% 90.72% 96.00% 97.13% 96.26% 94.47% 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 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -1.66 % -2.37 % 0.74 % 9.40 % 9.75 % 4.01 % -4.87 % -51.17% QoQ % 29.96% -420.27% -92.13% -3.59% 143.14% 182.34% - Horiz. % 34.09% 48.67% -15.20% -193.02% -200.21% -82.34% 100.00%
ROE -2.97 % -2.93 % 0.76 % 7.91 % 7.21 % 2.31 % -5.56 % -34.14% QoQ % -1.37% -485.53% -90.39% 9.71% 212.12% 141.55% - Horiz. % 53.42% 52.70% -13.67% -142.27% -129.68% -41.55% 100.00%
Per Share 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1,083.33 833.84 732.63 608.28 529.38 404.60 849.78 17.55% QoQ % 29.92% 13.81% 20.44% 14.90% 30.84% -52.39% - Horiz. % 127.48% 98.12% 86.21% 71.58% 62.30% 47.61% 100.00%
EPS -18.01 -19.79 5.44 57.17 51.64 16.22 -41.37 -42.53% QoQ % 8.99% -463.79% -90.48% 10.71% 218.37% 139.21% - Horiz. % 43.53% 47.84% -13.15% -138.19% -124.82% -39.21% 100.00%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 6.0703 6.7511 7.1445 7.2279 7.1637 7.0304 7.4418 -12.69% QoQ % -10.08% -5.51% -1.15% 0.90% 1.90% -5.53% - Horiz. % 81.57% 90.72% 96.00% 97.13% 96.26% 94.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,000 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1,083.33 833.84 732.63 608.28 529.38 404.60 849.78 17.55% QoQ % 29.92% 13.81% 20.44% 14.90% 30.84% -52.39% - Horiz. % 127.48% 98.12% 86.21% 71.58% 62.30% 47.61% 100.00%
EPS -18.01 -19.79 5.44 57.17 51.64 16.22 -41.37 -42.53% QoQ % 8.99% -463.79% -90.48% 10.71% 218.37% 139.21% - Horiz. % 43.53% 47.84% -13.15% -138.19% -124.82% -39.21% 100.00%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 6.0703 6.7511 7.1445 7.2279 7.1637 7.0304 7.4418 -12.69% QoQ % -10.08% -5.51% -1.15% 0.90% 1.90% -5.53% - Horiz. % 81.57% 90.72% 96.00% 97.13% 96.26% 94.47% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 4.3400 4.8200 5.2000 5.9900 2.8400 3.4700 2.4800 -
P/RPS 0.40 0.58 0.71 0.98 0.54 0.86 0.29 23.89% QoQ % -31.03% -18.31% -27.55% 81.48% -37.21% 196.55% - Horiz. % 137.93% 200.00% 244.83% 337.93% 186.21% 296.55% 100.00%
P/EPS -24.09 -24.35 95.66 10.48 5.50 21.39 -5.99 152.68% QoQ % 1.07% -125.45% 812.79% 90.55% -74.29% 457.10% - Horiz. % 402.17% 406.51% -1,597.00% -174.96% -91.82% -357.10% 100.00%
EY -4.15 -4.11 1.05 9.54 18.18 4.68 -16.68 -60.41% QoQ % -0.97% -491.43% -88.99% -47.52% 288.46% 128.06% - Horiz. % 24.88% 24.64% -6.29% -57.19% -108.99% -28.06% 100.00%
DY 0.00 0.00 0.00 0.67 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.71 0.71 0.73 0.83 0.40 0.49 0.33 66.58% QoQ % 0.00% -2.74% -12.05% 107.50% -18.37% 48.48% - Horiz. % 215.15% 215.15% 221.21% 251.52% 121.21% 148.48% 100.00%
Price Multiplier on Announcement Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 27/08/21 - 26/02/21 26/11/20 18/08/20 16/06/20 -
Price 3.8600 4.4700 5.6800 6.2800 3.4700 3.0100 3.6200 -
P/RPS 0.36 0.54 0.78 1.03 0.66 0.74 0.43 -11.16% QoQ % -33.33% -30.77% -24.27% 56.06% -10.81% 72.09% - Horiz. % 83.72% 125.58% 181.40% 239.53% 153.49% 172.09% 100.00%
P/EPS -21.43 -22.58 104.49 10.98 6.72 18.55 -8.75 81.60% QoQ % 5.09% -121.61% 851.64% 63.39% -63.77% 312.00% - Horiz. % 244.91% 258.06% -1,194.17% -125.49% -76.80% -212.00% 100.00%
EY -4.67 -4.43 0.96 9.10 14.88 5.39 -11.43 -44.91% QoQ % -5.42% -561.46% -89.45% -38.84% 176.07% 147.16% - Horiz. % 40.86% 38.76% -8.40% -79.62% -130.18% -47.16% 100.00%
DY 0.00 0.00 0.00 0.64 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.64 0.66 0.80 0.87 0.48 0.43 0.49 19.47% QoQ % -3.03% -17.50% -8.05% 81.25% 11.63% -12.24% - Horiz. % 130.61% 134.69% 163.27% 177.55% 97.96% 87.76% 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
HRC Bursa Q4 2020_Final.pdf 
