[HENGYUAN] QoQ TTM Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 17,218,436 20,571,458 21,142,293 20,934,853 19,154,056 14,761,406 12,006,040 27.26% QoQ % -16.30% -2.70% 0.99% 9.30% 29.76% 22.95% - Horiz. % 143.41% 171.34% 176.10% 174.37% 159.54% 122.95% 100.00%
PBT -1,653,038 -660,273 -394,382 318,591 1,157,128 179,408 127,702 - QoQ % -150.36% -67.42% -223.79% -72.47% 544.97% 40.49% - Horiz. % -1,294.45% -517.04% -308.83% 249.48% 906.12% 140.49% 100.00%
Tax 564,406 334,634 236,742 -64,346 -316,447 -65,588 -45,030 - QoQ % 68.66% 41.35% 467.92% 79.67% -382.48% -45.65% - Horiz. % -1,253.40% -743.14% -525.74% 142.90% 702.75% 145.65% 100.00%
NP -1,088,632 -325,639 -157,640 254,245 840,681 113,820 82,672 - QoQ % -234.31% -106.57% -162.00% -69.76% 638.61% 37.68% - Horiz. % -1,316.81% -393.89% -190.68% 307.53% 1,016.89% 137.68% 100.00%
NP to SH -1,088,632 -325,639 -157,640 254,245 840,681 113,820 82,672 - QoQ % -234.31% -106.57% -162.00% -69.76% 638.61% 37.68% - Horiz. % -1,316.81% -393.89% -190.68% 307.53% 1,016.89% 137.68% 100.00%
Tax Rate - % - % - % 20.20 % 27.35 % 36.56 % 35.26 % - QoQ % 0.00% 0.00% 0.00% -26.14% -25.19% 3.69% - Horiz. % 0.00% 0.00% 0.00% 57.29% 77.57% 103.69% 100.00%
Total Cost 18,307,068 20,897,097 21,299,933 20,680,608 18,313,375 14,647,586 11,923,368 33.19% QoQ % -12.39% -1.89% 2.99% 12.93% 25.03% 22.85% - Horiz. % 153.54% 175.26% 178.64% 173.45% 153.59% 122.85% 100.00%
Net Worth 1,580,100 1,674,959 1,373,789 1,328,369 1,576,380 1,988,490 2,051,970 -16.03% QoQ % -5.66% 21.92% 3.42% -15.73% -20.72% -3.09% - Horiz. % 77.00% 81.63% 66.95% 64.74% 76.82% 96.91% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 0 30,000 30,000 30,000 30,000 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% - -
Div Payout % - % - % - % 11.80 % 3.57 % - % - % - QoQ % 0.00% 0.00% 0.00% 230.53% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 330.53% 100.00% - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,580,100 1,674,959 1,373,789 1,328,369 1,576,380 1,988,490 2,051,970 -16.03% QoQ % -5.66% 21.92% 3.42% -15.73% -20.72% -3.09% - Horiz. % 77.00% 81.63% 66.95% 64.74% 76.82% 96.91% 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 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -6.32 % -1.58 % -0.75 % 1.21 % 4.39 % 0.77 % 0.69 % - QoQ % -300.00% -110.67% -161.98% -72.44% 470.13% 11.59% - Horiz. % -915.94% -228.99% -108.70% 175.36% 636.23% 111.59% 100.00%
ROE -68.90 % -19.44 % -11.47 % 19.14 % 53.33 % 5.72 % 4.03 % - QoQ % -254.42% -69.49% -159.93% -64.11% 832.34% 41.94% - Horiz. % -1,709.68% -482.38% -284.62% 474.94% 1,323.33% 141.94% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5,739.48 6,857.15 7,047.43 6,978.28 6,384.69 4,920.47 4,002.01 27.26% QoQ % -16.30% -2.70% 0.99% 9.30% 29.76% 22.95% - Horiz. % 143.41% 171.34% 176.10% 174.37% 159.54% 122.95% 100.00%
EPS -362.88 -108.55 -52.55 84.75 280.23 37.94 27.56 - QoQ % -234.30% -106.57% -162.01% -69.76% 638.61% 37.66% - Horiz. % -1,316.69% -393.87% -190.67% 307.51% 1,016.80% 137.66% 100.00%
DPS 0.00 10.00 10.00 10.00 10.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 5.2670 5.5832 4.5793 4.4279 5.2546 6.6283 6.8399 -16.03% QoQ % -5.66% 21.92% 3.42% -15.73% -20.72% -3.09% - Horiz. % 77.00% 81.63% 66.95% 64.74% 76.82% 96.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,000 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5,739.48 6,857.15 7,047.43 6,978.28 6,384.69 4,920.47 4,002.01 27.26% QoQ % -16.30% -2.70% 0.99% 9.30% 29.76% 22.95% - Horiz. % 143.41% 171.34% 176.10% 174.37% 159.54% 122.95% 100.00%
EPS -362.88 -108.55 -52.55 84.75 280.23 37.94 27.56 - QoQ % -234.30% -106.57% -162.01% -69.76% 638.61% 37.66% - Horiz. % -1,316.69% -393.87% -190.67% 307.51% 1,016.80% 137.66% 100.00%
DPS 0.00 10.00 10.00 10.00 10.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 5.2670 5.5832 4.5793 4.4279 5.2546 6.6283 6.8399 -16.03% QoQ % -5.66% 21.92% 3.42% -15.73% -20.72% -3.09% - Horiz. % 77.00% 81.63% 66.95% 64.74% 76.82% 96.91% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.0700 3.4400 3.5200 4.1100 4.8500 3.9700 3.8700 -
P/RPS 0.05 0.05 0.05 0.06 0.08 0.08 0.10 -37.08% QoQ % 0.00% 0.00% -16.67% -25.00% 0.00% -20.00% - Horiz. % 50.00% 50.00% 50.00% 60.00% 80.00% 80.00% 100.00%
P/EPS -0.85 -3.17 -6.70 4.85 1.73 10.46 14.04 - QoQ % 73.19% 52.69% -238.14% 180.35% -83.46% -25.50% - Horiz. % -6.05% -22.58% -47.72% 34.54% 12.32% 74.50% 100.00%
EY -118.20 -31.55 -14.93 20.62 57.78 9.56 7.12 - QoQ % -274.64% -111.32% -172.41% -64.31% 504.39% 34.27% - Horiz. % -1,660.11% -443.12% -209.69% 289.61% 811.52% 134.27% 100.00%
DY 0.00 2.91 2.84 2.43 2.06 0.00 0.00 - QoQ % 0.00% 2.46% 16.87% 17.96% 0.00% 0.00% - Horiz. % 0.00% 141.26% 137.86% 117.96% 100.00% - -
P/NAPS 0.58 0.62 0.77 0.93 0.92 0.60 0.57 1.17% QoQ % -6.45% -19.48% -17.20% 1.09% 53.33% 5.26% - Horiz. % 101.75% 108.77% 135.09% 163.16% 161.40% 105.26% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 29/05/23 28/02/23 29/11/22 30/08/22 30/05/22 28/02/22 -
Price 3.2000 3.2700 3.4100 4.5500 5.3500 6.7000 4.2800 -
P/RPS 0.06 0.05 0.05 0.07 0.08 0.14 0.11 -33.32% QoQ % 20.00% 0.00% -28.57% -12.50% -42.86% 27.27% - Horiz. % 54.55% 45.45% 45.45% 63.64% 72.73% 127.27% 100.00%
P/EPS -0.88 -3.01 -6.49 5.37 1.91 17.66 15.53 - QoQ % 70.76% 53.62% -220.86% 181.15% -89.18% 13.72% - Horiz. % -5.67% -19.38% -41.79% 34.58% 12.30% 113.72% 100.00%
EY -113.40 -33.19 -15.41 18.63 52.38 5.66 6.44 - QoQ % -241.67% -115.38% -182.72% -64.43% 825.44% -12.11% - Horiz. % -1,760.87% -515.37% -239.29% 289.29% 813.35% 87.89% 100.00%
DY 0.00 3.06 2.93 2.20 1.87 0.00 0.00 - QoQ % 0.00% 4.44% 33.18% 17.65% 0.00% 0.00% - Horiz. % 0.00% 163.64% 156.68% 117.65% 100.00% - -
P/NAPS 0.61 0.59 0.74 1.03 1.02 1.01 0.63 -2.13% QoQ % 3.39% -20.27% -28.16% 0.98% 0.99% 60.32% - Horiz. % 96.83% 93.65% 117.46% 163.49% 161.90% 160.32% 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 Q3 2022.pdf 
