[HENGYUAN] QoQ TTM Result on 2016-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 9,426,939 8,365,330 8,190,994 7,502,553 8,468,765 9,079,637 9,656,536 -1.59% QoQ % 12.69% 2.13% 9.18% -11.41% -6.73% -5.97% - Horiz. % 97.62% 86.63% 84.82% 77.69% 87.70% 94.03% 100.00%
PBT 512,786 335,273 225,246 155,191 370,326 352,585 -661,347 - QoQ % 52.95% 48.85% 45.14% -58.09% 5.03% 153.31% - Horiz. % -77.54% -50.70% -34.06% -23.47% -56.00% -53.31% 100.00%
Tax 322 0 -1,286 -1,502 -1,119 -797 -272 - QoQ % 0.00% 0.00% 14.38% -34.23% -40.40% -193.01% - Horiz. % -118.38% -0.00% 472.79% 552.21% 411.40% 293.01% 100.00%
NP 513,108 335,273 223,960 153,689 369,207 351,788 -661,619 - QoQ % 53.04% 49.70% 45.72% -58.37% 4.95% 153.17% - Horiz. % -77.55% -50.67% -33.85% -23.23% -55.80% -53.17% 100.00%
NP to SH 513,108 335,273 223,960 153,689 369,207 351,788 -661,619 - QoQ % 53.04% 49.70% 45.72% -58.37% 4.95% 153.17% - Horiz. % -77.55% -50.67% -33.85% -23.23% -55.80% -53.17% 100.00%
Tax Rate -0.06 % - % 0.57 % 0.97 % 0.30 % 0.23 % - % - QoQ % 0.00% 0.00% -41.24% 223.33% 30.43% 0.00% - Horiz. % -26.09% 0.00% 247.83% 421.74% 130.43% 100.00% -
Total Cost 8,913,831 8,030,057 7,967,034 7,348,864 8,099,558 8,727,849 10,318,155 -9.28% QoQ % 11.01% 0.79% 8.41% -9.27% -7.20% -15.41% - Horiz. % 86.39% 77.82% 77.21% 71.22% 78.50% 84.59% 100.00%
Net Worth 1,274,759 1,010,429 805,620 885,420 778,739 677,099 579,960 68.97% QoQ % 26.16% 25.42% -9.01% 13.70% 15.01% 16.75% - Horiz. % 219.80% 174.22% 138.91% 152.67% 134.27% 116.75% 100.00%
Dividend 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 0 0 0 0 0 0 0 - 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 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,274,759 1,010,429 805,620 885,420 778,739 677,099 579,960 68.97% QoQ % 26.16% 25.42% -9.01% 13.70% 15.01% 16.75% - Horiz. % 219.80% 174.22% 138.91% 152.67% 134.27% 116.75% 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 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 5.44 % 4.01 % 2.73 % 2.05 % 4.36 % 3.87 % -6.85 % - QoQ % 35.66% 46.89% 33.17% -52.98% 12.66% 156.50% - Horiz. % -79.42% -58.54% -39.85% -29.93% -63.65% -56.50% 100.00%
ROE 40.25 % 33.18 % 27.80 % 17.36 % 47.41 % 51.96 % -114.08 % - QoQ % 21.31% 19.35% 60.14% -63.38% -8.76% 145.55% - Horiz. % -35.28% -29.08% -24.37% -15.22% -41.56% -45.55% 100.00%
Per Share 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 3,142.31 2,788.44 2,730.33 2,500.85 2,822.92 3,026.55 3,218.85 -1.59% QoQ % 12.69% 2.13% 9.18% -11.41% -6.73% -5.97% - Horiz. % 97.62% 86.63% 84.82% 77.69% 87.70% 94.03% 100.00%
EPS 171.04 111.76 74.65 51.23 123.07 117.26 -220.54 - QoQ % 53.04% 49.71% 45.72% -58.37% 4.95% 153.17% - Horiz. % -77.56% -50.68% -33.85% -23.23% -55.80% -53.17% 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 4.2492 3.3681 2.6854 2.9514 2.5958 2.2570 1.9332 68.97% QoQ % 26.16% 25.42% -9.01% 13.70% 15.01% 16.75% - Horiz. % 219.80% 174.22% 138.91% 152.67% 134.27% 116.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,000 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 3,142.31 2,788.44 2,730.33 2,500.85 2,822.92 3,026.55 3,218.85 -1.59% QoQ % 12.69% 2.13% 9.18% -11.41% -6.73% -5.97% - Horiz. % 97.62% 86.63% 84.82% 77.69% 87.70% 94.03% 100.00%
EPS 171.04 111.76 74.65 51.23 123.07 117.26 -220.54 - QoQ % 53.04% 49.71% 45.72% -58.37% 4.95% 153.17% - Horiz. % -77.56% -50.68% -33.85% -23.23% -55.80% -53.17% 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 4.2492 3.3681 2.6854 2.9514 2.5958 2.2570 1.9332 68.97% QoQ % 26.16% 25.42% -9.01% 13.70% 15.01% 16.75% - Horiz. % 219.80% 174.22% 138.91% 152.67% 134.27% 116.75% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.5600 2.0300 3.0600 3.0400 3.1000 4.9700 5.7700 -
P/RPS 0.11 0.07 0.11 0.12 0.11 0.16 0.18 -27.97% QoQ % 57.14% -36.36% -8.33% 9.09% -31.25% -11.11% - Horiz. % 61.11% 38.89% 61.11% 66.67% 61.11% 88.89% 100.00%
P/EPS 2.08 1.82 4.10 5.93 2.52 4.24 -2.62 - QoQ % 14.29% -55.61% -30.86% 135.32% -40.57% 261.83% - Horiz. % -79.39% -69.47% -156.49% -226.34% -96.18% -161.83% 100.00%
EY 48.04 55.05 24.40 16.85 39.70 23.59 -38.22 - QoQ % -12.73% 125.61% 44.81% -57.56% 68.29% 161.72% - Horiz. % -125.69% -144.03% -63.84% -44.09% -103.87% -61.72% 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 0.84 0.60 1.14 1.03 1.19 2.20 2.98 -56.98% QoQ % 40.00% -47.37% 10.68% -13.45% -45.91% -26.17% - Horiz. % 28.19% 20.13% 38.26% 34.56% 39.93% 73.83% 100.00%
Price Multiplier on Announcement Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 28/02/17 30/11/16 25/08/16 24/05/16 25/02/16 30/10/15 -
Price 5.3100 3.8200 2.8000 3.0700 3.0500 3.0200 5.6800 -
P/RPS 0.17 0.14 0.10 0.12 0.11 0.10 0.18 -3.74% QoQ % 21.43% 40.00% -16.67% 9.09% 10.00% -44.44% - Horiz. % 94.44% 77.78% 55.56% 66.67% 61.11% 55.56% 100.00%
P/EPS 3.10 3.42 3.75 5.99 2.48 2.58 -2.58 - QoQ % -9.36% -8.80% -37.40% 141.53% -3.88% 200.00% - Horiz. % -120.16% -132.56% -145.35% -232.17% -96.12% -100.00% 100.00%
EY 32.21 29.26 26.66 16.69 40.35 38.83 -38.83 - QoQ % 10.08% 9.75% 59.74% -58.64% 3.91% 200.00% - Horiz. % -82.95% -75.35% -68.66% -42.98% -103.91% -100.00% 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 1.25 1.13 1.04 1.04 1.17 1.34 2.94 -43.43% QoQ % 10.62% 8.65% 0.00% -11.11% -12.69% -54.42% - Horiz. % 42.52% 38.44% 35.37% 35.37% 39.80% 45.58% 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 - Q2 2016.pdf 
