[HENGYUAN] QoQ Quarter Result on 2021-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 4,056,640 3,249,998 2,501,510 2,197,892 1,824,848 1,588,139 1,213,813 123.04% QoQ % 24.82% 29.92% 13.81% 20.44% 14.90% 30.84% - Horiz. % 334.21% 267.75% 206.09% 181.07% 150.34% 130.84% 100.00%
PBT 230,197 -55,604 -80,463 33,572 227,053 152,013 251 9,222.98% QoQ % 513.99% 30.89% -339.67% -85.21% 49.36% 60,462.95% - Horiz. % 91,711.95% -22,152.99% -32,056.97% 13,375.30% 90,459.36% 60,562.95% 100.00%
Tax -50,414 1,561 21,087 -17,264 -55,531 2,899 48,421 - QoQ % -3,329.60% -92.60% 222.14% 68.91% -2,015.52% -94.01% - Horiz. % -104.12% 3.22% 43.55% -35.65% -114.68% 5.99% 100.00%
NP 179,783 -54,043 -59,376 16,308 171,522 154,912 48,672 138.39% QoQ % 432.67% 8.98% -464.09% -90.49% 10.72% 218.28% - Horiz. % 369.38% -111.04% -121.99% 33.51% 352.40% 318.28% 100.00%
NP to SH 179,783 -54,043 -59,376 16,308 171,522 154,912 48,672 138.39% QoQ % 432.67% 8.98% -464.09% -90.49% 10.72% 218.28% - Horiz. % 369.38% -111.04% -121.99% 33.51% 352.40% 318.28% 100.00%
Tax Rate 21.90 % - % - % 51.42 % 24.46 % -1.91 % -19,291.23 % - QoQ % 0.00% 0.00% 0.00% 110.22% 1,380.63% 99.99% - Horiz. % -0.11% 0.00% 0.00% -0.27% -0.13% 0.01% 100.00%
Total Cost 3,876,857 3,304,041 2,560,886 2,181,584 1,653,326 1,433,227 1,165,141 122.39% QoQ % 17.34% 29.02% 17.39% 31.95% 15.36% 23.01% - Horiz. % 332.74% 283.57% 219.79% 187.24% 141.90% 123.01% 100.00%
Net Worth 2,051,970 1,821,090 2,025,330 2,143,349 2,168,370 2,149,110 2,109,119 -1.81% QoQ % 12.68% -10.08% -5.51% -1.15% 0.90% 1.90% - Horiz. % 97.29% 86.34% 96.03% 101.62% 102.81% 101.90% 100.00%
Dividend 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - 12,000 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 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% 0.00% 100.00% - -
Equity 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 2,051,970 1,821,090 2,025,330 2,143,349 2,168,370 2,149,110 2,109,119 -1.81% QoQ % 12.68% -10.08% -5.51% -1.15% 0.90% 1.90% - Horiz. % 97.29% 86.34% 96.03% 101.62% 102.81% 101.90% 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 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.43 % -1.66 % -2.37 % 0.74 % 9.40 % 9.75 % 4.01 % 6.85% QoQ % 366.87% 29.96% -420.27% -92.13% -3.59% 143.14% - Horiz. % 110.47% -41.40% -59.10% 18.45% 234.41% 243.14% 100.00%
ROE 8.76 % -2.97 % -2.93 % 0.76 % 7.91 % 7.21 % 2.31 % 142.59% QoQ % 394.95% -1.37% -485.53% -90.39% 9.71% 212.12% - Horiz. % 379.22% -128.57% -126.84% 32.90% 342.42% 312.12% 100.00%
Per Share 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1,352.21 1,083.33 833.84 732.63 608.28 529.38 404.60 123.04% QoQ % 24.82% 29.92% 13.81% 20.44% 14.90% 30.84% - Horiz. % 334.21% 267.75% 206.09% 181.08% 150.34% 130.84% 100.00%
EPS 59.93 -18.01 -19.79 5.44 57.17 51.64 16.22 138.43% QoQ % 432.76% 8.99% -463.79% -90.48% 10.71% 218.37% - Horiz. % 369.48% -111.04% -122.01% 33.54% 352.47% 318.37% 100.00%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 6.8399 6.0703 6.7511 7.1445 7.2279 7.1637 7.0304 -1.81% QoQ % 12.68% -10.08% -5.51% -1.15% 0.90% 1.90% - Horiz. % 97.29% 86.34% 96.03% 101.62% 102.81% 101.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,000 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1,352.21 1,083.33 833.84 732.63 608.28 529.38 404.60 123.04% QoQ % 24.82% 29.92% 13.81% 20.44% 14.90% 30.84% - Horiz. % 334.21% 267.75% 206.09% 181.08% 150.34% 130.84% 100.00%
EPS 59.93 -18.01 -19.79 5.44 57.17 51.64 16.22 138.43% QoQ % 432.76% 8.99% -463.79% -90.48% 10.71% 218.37% - Horiz. % 369.48% -111.04% -122.01% 33.54% 352.47% 318.37% 100.00%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 6.8399 6.0703 6.7511 7.1445 7.2279 7.1637 7.0304 -1.81% QoQ % 12.68% -10.08% -5.51% -1.15% 0.90% 1.90% - Horiz. % 97.29% 86.34% 96.03% 101.62% 102.81% 101.90% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.8700 4.3400 4.8200 5.2000 5.9900 2.8400 3.4700 -
P/RPS 0.29 0.40 0.58 0.71 0.98 0.54 0.86 -51.46% QoQ % -27.50% -31.03% -18.31% -27.55% 81.48% -37.21% - Horiz. % 33.72% 46.51% 67.44% 82.56% 113.95% 62.79% 100.00%
P/EPS 6.46 -24.09 -24.35 95.66 10.48 5.50 21.39 -54.89% QoQ % 126.82% 1.07% -125.45% 812.79% 90.55% -74.29% - Horiz. % 30.20% -112.62% -113.84% 447.22% 48.99% 25.71% 100.00%
EY 15.49 -4.15 -4.11 1.05 9.54 18.18 4.68 121.61% QoQ % 473.25% -0.97% -491.43% -88.99% -47.52% 288.46% - Horiz. % 330.98% -88.68% -87.82% 22.44% 203.85% 388.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.67 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.57 0.71 0.71 0.73 0.83 0.40 0.49 10.58% QoQ % -19.72% 0.00% -2.74% -12.05% 107.50% -18.37% - Horiz. % 116.33% 144.90% 144.90% 148.98% 169.39% 81.63% 100.00%
Price Multiplier on Announcement Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 26/11/21 27/08/21 - 26/02/21 26/11/20 18/08/20 -
Price 4.2800 3.8600 4.4700 5.6800 6.2800 3.4700 3.0100 -
P/RPS 0.32 0.36 0.54 0.78 1.03 0.66 0.74 -42.73% QoQ % -11.11% -33.33% -30.77% -24.27% 56.06% -10.81% - Horiz. % 43.24% 48.65% 72.97% 105.41% 139.19% 89.19% 100.00%
P/EPS 7.14 -21.43 -22.58 104.49 10.98 6.72 18.55 -46.99% QoQ % 133.32% 5.09% -121.61% 851.64% 63.39% -63.77% - Horiz. % 38.49% -115.53% -121.73% 563.29% 59.19% 36.23% 100.00%
EY 14.00 -4.67 -4.43 0.96 9.10 14.88 5.39 88.63% QoQ % 399.79% -5.42% -561.46% -89.45% -38.84% 176.07% - Horiz. % 259.74% -86.64% -82.19% 17.81% 168.83% 276.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.64 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.63 0.64 0.66 0.80 0.87 0.48 0.43 28.91% QoQ % -1.56% -3.03% -17.50% -8.05% 81.25% 11.63% - Horiz. % 146.51% 148.84% 153.49% 186.05% 202.33% 111.63% 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 Q1 2021.pdf 
