[HENGYUAN] QoQ TTM Result on 2019-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 12,226,707 12,637,317 12,004,782 10,846,798 11,140,410 11,241,237 11,819,978 2.28% QoQ % -3.25% 5.27% 10.68% -2.64% -0.90% -4.90% - Horiz. % 103.44% 106.91% 101.56% 91.77% 94.25% 95.10% 100.00%
PBT -17,705 146,620 5,575 -134,669 -92,557 -24,446 268,269 - QoQ % -112.08% 2,529.96% 104.14% -45.50% -278.62% -109.11% - Horiz. % -6.60% 54.65% 2.08% -50.20% -34.50% -9.11% 100.00%
Tax -93,006 -111,636 7,770 36,953 58,163 55,288 -53,802 43.99% QoQ % 16.69% -1,536.76% -78.97% -36.47% 5.20% 202.76% - Horiz. % 172.87% 207.49% -14.44% -68.68% -108.11% -102.76% 100.00%
NP -110,711 34,984 13,345 -97,716 -34,394 30,842 214,467 - QoQ % -416.46% 162.15% 113.66% -184.11% -211.52% -85.62% - Horiz. % -51.62% 16.31% 6.22% -45.56% -16.04% 14.38% 100.00%
NP to SH -110,711 34,984 13,345 -97,716 -34,394 30,842 214,467 - QoQ % -416.46% 162.15% 113.66% -184.11% -211.52% -85.62% - Horiz. % -51.62% 16.31% 6.22% -45.56% -16.04% 14.38% 100.00%
Tax Rate - % 76.14 % -139.37 % - % - % - % 20.06 % - QoQ % 0.00% 154.63% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 379.56% -694.77% 0.00% 0.00% 0.00% 100.00%
Total Cost 12,337,418 12,602,333 11,991,437 10,944,514 11,174,804 11,210,395 11,605,511 4.16% QoQ % -2.10% 5.09% 9.57% -2.06% -0.32% -3.40% - Horiz. % 106.31% 108.59% 103.33% 94.30% 96.29% 96.60% 100.00%
Net Worth 2,232,540 2,011,350 1,978,199 2,071,500 1,971,540 2,021,670 1,857,089 13.05% QoQ % 11.00% 1.68% -4.50% 5.07% -2.48% 8.86% - Horiz. % 120.22% 108.31% 106.52% 111.55% 106.16% 108.86% 100.00%
Dividend 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 0 0 0 0 0 0 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% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 2.80 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 2,232,540 2,011,350 1,978,199 2,071,500 1,971,540 2,021,670 1,857,089 13.05% QoQ % 11.00% 1.68% -4.50% 5.07% -2.48% 8.86% - Horiz. % 120.22% 108.31% 106.52% 111.55% 106.16% 108.86% 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 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -0.91 % 0.28 % 0.11 % -0.90 % -0.31 % 0.27 % 1.81 % - QoQ % -425.00% 154.55% 112.22% -190.32% -214.81% -85.08% - Horiz. % -50.28% 15.47% 6.08% -49.72% -17.13% 14.92% 100.00%
ROE -4.96 % 1.74 % 0.67 % -4.72 % -1.74 % 1.53 % 11.55 % - QoQ % -385.06% 159.70% 114.19% -171.26% -213.73% -86.75% - Horiz. % -42.94% 15.06% 5.80% -40.87% -15.06% 13.25% 100.00%
Per Share 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 4,075.57 4,212.44 4,001.59 3,615.60 3,713.47 3,747.08 3,939.99 2.28% QoQ % -3.25% 5.27% 10.68% -2.64% -0.90% -4.90% - Horiz. % 103.44% 106.91% 101.56% 91.77% 94.25% 95.10% 100.00%
EPS -36.90 11.66 4.45 -32.57 -11.46 10.28 71.49 - QoQ % -416.47% 162.02% 113.66% -184.21% -211.48% -85.62% - Horiz. % -51.62% 16.31% 6.22% -45.56% -16.03% 14.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 7.4418 6.7045 6.5940 6.9050 6.5718 6.7389 6.1903 13.05% QoQ % 11.00% 1.68% -4.50% 5.07% -2.48% 8.86% - Horiz. % 120.22% 108.31% 106.52% 111.55% 106.16% 108.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,000 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 4,075.57 4,212.44 4,001.59 3,615.60 3,713.47 3,747.08 3,939.99 2.28% QoQ % -3.25% 5.27% 10.68% -2.64% -0.90% -4.90% - Horiz. % 103.44% 106.91% 101.56% 91.77% 94.25% 95.10% 100.00%
EPS -36.90 11.66 4.45 -32.57 -11.46 10.28 71.49 - QoQ % -416.47% 162.02% 113.66% -184.21% -211.48% -85.62% - Horiz. % -51.62% 16.31% 6.22% -45.56% -16.03% 14.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 7.4418 6.7045 6.5940 6.9050 6.5718 6.7389 6.1903 13.05% QoQ % 11.00% 1.68% -4.50% 5.07% -2.48% 8.86% - Horiz. % 120.22% 108.31% 106.52% 111.55% 106.16% 108.86% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 2.4800 4.2200 4.3900 5.2800 5.8300 4.6600 6.3600 -
P/RPS 0.06 0.10 0.11 0.15 0.16 0.12 0.16 -47.97% QoQ % -40.00% -9.09% -26.67% -6.25% 33.33% -25.00% - Horiz. % 37.50% 62.50% 68.75% 93.75% 100.00% 75.00% 100.00%
P/EPS -6.72 36.19 98.69 -16.21 -50.85 45.33 8.90 - QoQ % -118.57% -63.33% 708.82% 68.12% -212.18% 409.33% - Horiz. % -75.51% 406.63% 1,108.88% -182.13% -571.35% 509.33% 100.00%
EY -14.88 2.76 1.01 -6.17 -1.97 2.21 11.24 - QoQ % -639.13% 173.27% 116.37% -213.20% -189.14% -80.34% - Horiz. % -132.38% 24.56% 8.99% -54.89% -17.53% 19.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.31 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.33 0.63 0.67 0.76 0.89 0.69 1.03 -53.15% QoQ % -47.62% -5.97% -11.84% -14.61% 28.99% -33.01% - Horiz. % 32.04% 61.17% 65.05% 73.79% 86.41% 66.99% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 16/06/20 27/02/20 29/11/19 29/08/19 24/05/19 27/02/19 28/11/18 -
Price 3.6200 3.7500 4.3700 4.6800 5.7800 5.9800 4.9100 -
P/RPS 0.09 0.09 0.11 0.13 0.16 0.16 0.12 -17.44% QoQ % 0.00% -18.18% -15.38% -18.75% 0.00% 33.33% - Horiz. % 75.00% 75.00% 91.67% 108.33% 133.33% 133.33% 100.00%
P/EPS -9.81 32.16 98.24 -14.37 -50.42 58.17 6.87 - QoQ % -130.50% -67.26% 783.65% 71.50% -186.68% 746.72% - Horiz. % -142.79% 468.12% 1,429.99% -209.17% -733.92% 846.72% 100.00%
EY -10.19 3.11 1.02 -6.96 -1.98 1.72 14.56 - QoQ % -427.65% 204.90% 114.66% -251.52% -215.12% -88.19% - Horiz. % -69.99% 21.36% 7.01% -47.80% -13.60% 11.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.41 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.49 0.56 0.66 0.68 0.88 0.89 0.79 -27.25% QoQ % -12.50% -15.15% -2.94% -22.73% -1.12% 12.66% - Horiz. % 62.03% 70.89% 83.54% 86.08% 111.39% 112.66% 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 30.06.2019 PDF Final.pdf 
