[HENGYUAN] QoQ TTM Result on 2019-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 8,497,198 10,134,180 12,226,707 12,637,317 12,004,782 10,846,798 11,140,410 -16.48% QoQ % -16.15% -17.11% -3.25% 5.27% 10.68% -2.64% - Horiz. % 76.27% 90.97% 109.75% 113.44% 107.76% 97.36% 100.00%
PBT 124,257 -26,943 -17,705 146,620 5,575 -134,669 -92,557 - QoQ % 561.18% -52.18% -112.08% 2,529.96% 104.14% -45.50% - Horiz. % -134.25% 29.11% 19.13% -158.41% -6.02% 145.50% 100.00%
Tax -23,229 -38,372 -93,006 -111,636 7,770 36,953 58,163 - QoQ % 39.46% 58.74% 16.69% -1,536.76% -78.97% -36.47% - Horiz. % -39.94% -65.97% -159.91% -191.94% 13.36% 63.53% 100.00%
NP 101,028 -65,315 -110,711 34,984 13,345 -97,716 -34,394 - QoQ % 254.68% 41.00% -416.46% 162.15% 113.66% -184.11% - Horiz. % -293.74% 189.90% 321.89% -101.72% -38.80% 284.11% 100.00%
NP to SH 101,028 -65,315 -110,711 34,984 13,345 -97,716 -34,394 - QoQ % 254.68% 41.00% -416.46% 162.15% 113.66% -184.11% - Horiz. % -293.74% 189.90% 321.89% -101.72% -38.80% 284.11% 100.00%
Tax Rate 18.69 % - % - % 76.14 % -139.37 % - % - % - QoQ % 0.00% 0.00% 0.00% 154.63% 0.00% 0.00% - Horiz. % -13.41% 0.00% 0.00% -54.63% 100.00% - -
Total Cost 8,396,170 10,199,495 12,337,418 12,602,333 11,991,437 10,944,514 11,174,804 -17.31% QoQ % -17.68% -17.33% -2.10% 5.09% 9.57% -2.06% - Horiz. % 75.13% 91.27% 110.40% 112.77% 107.31% 97.94% 100.00%
Net Worth 2,149,110 2,109,119 2,232,540 2,011,350 1,978,199 2,071,500 1,971,540 5.90% QoQ % 1.90% -5.53% 11.00% 1.68% -4.50% 5.07% - Horiz. % 109.01% 106.98% 113.24% 102.02% 100.34% 105.07% 100.00%
Dividend 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 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 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 2,149,110 2,109,119 2,232,540 2,011,350 1,978,199 2,071,500 1,971,540 5.90% QoQ % 1.90% -5.53% 11.00% 1.68% -4.50% 5.07% - Horiz. % 109.01% 106.98% 113.24% 102.02% 100.34% 105.07% 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 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 1.19 % -0.64 % -0.91 % 0.28 % 0.11 % -0.90 % -0.31 % - QoQ % 285.94% 29.67% -425.00% 154.55% 112.22% -190.32% - Horiz. % -383.87% 206.45% 293.55% -90.32% -35.48% 290.32% 100.00%
ROE 4.70 % -3.10 % -4.96 % 1.74 % 0.67 % -4.72 % -1.74 % - QoQ % 251.61% 37.50% -385.06% 159.70% 114.19% -171.26% - Horiz. % -270.11% 178.16% 285.06% -100.00% -38.51% 271.26% 100.00%
Per Share 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2,832.40 3,378.06 4,075.57 4,212.44 4,001.59 3,615.60 3,713.47 -16.48% QoQ % -16.15% -17.11% -3.25% 5.27% 10.68% -2.64% - Horiz. % 76.27% 90.97% 109.75% 113.44% 107.76% 97.36% 100.00%
EPS 33.68 -21.77 -36.90 11.66 4.45 -32.57 -11.46 - QoQ % 254.71% 41.00% -416.47% 162.02% 113.66% -184.21% - Horiz. % -293.89% 189.97% 321.99% -101.75% -38.83% 284.21% 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 7.1637 7.0304 7.4418 6.7045 6.5940 6.9050 6.5718 5.90% QoQ % 1.90% -5.53% 11.00% 1.68% -4.50% 5.07% - Horiz. % 109.01% 106.98% 113.24% 102.02% 100.34% 105.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,000 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2,832.40 3,378.06 4,075.57 4,212.44 4,001.59 3,615.60 3,713.47 -16.48% QoQ % -16.15% -17.11% -3.25% 5.27% 10.68% -2.64% - Horiz. % 76.27% 90.97% 109.75% 113.44% 107.76% 97.36% 100.00%
EPS 33.68 -21.77 -36.90 11.66 4.45 -32.57 -11.46 - QoQ % 254.71% 41.00% -416.47% 162.02% 113.66% -184.21% - Horiz. % -293.89% 189.97% 321.99% -101.75% -38.83% 284.21% 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 7.1637 7.0304 7.4418 6.7045 6.5940 6.9050 6.5718 5.90% QoQ % 1.90% -5.53% 11.00% 1.68% -4.50% 5.07% - Horiz. % 109.01% 106.98% 113.24% 102.02% 100.34% 105.07% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.8400 3.4700 2.4800 4.2200 4.3900 5.2800 5.8300 -
P/RPS 0.10 0.10 0.06 0.10 0.11 0.15 0.16 -26.84% QoQ % 0.00% 66.67% -40.00% -9.09% -26.67% -6.25% - Horiz. % 62.50% 62.50% 37.50% 62.50% 68.75% 93.75% 100.00%
P/EPS 8.43 -15.94 -6.72 36.19 98.69 -16.21 -50.85 - QoQ % 152.89% -137.20% -118.57% -63.33% 708.82% 68.12% - Horiz. % -16.58% 31.35% 13.22% -71.17% -194.08% 31.88% 100.00%
EY 11.86 -6.27 -14.88 2.76 1.01 -6.17 -1.97 - QoQ % 289.15% 57.86% -639.13% 173.27% 116.37% -213.20% - Horiz. % -602.03% 318.27% 755.33% -140.10% -51.27% 313.20% 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 0.40 0.49 0.33 0.63 0.67 0.76 0.89 -41.24% QoQ % -18.37% 48.48% -47.62% -5.97% -11.84% -14.61% - Horiz. % 44.94% 55.06% 37.08% 70.79% 75.28% 85.39% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 18/08/20 16/06/20 27/02/20 29/11/19 29/08/19 24/05/19 -
Price 3.4700 3.0100 3.6200 3.7500 4.3700 4.6800 5.7800 -
P/RPS 0.12 0.09 0.09 0.09 0.11 0.13 0.16 -17.41% QoQ % 33.33% 0.00% 0.00% -18.18% -15.38% -18.75% - Horiz. % 75.00% 56.25% 56.25% 56.25% 68.75% 81.25% 100.00%
P/EPS 10.30 -13.83 -9.81 32.16 98.24 -14.37 -50.42 - QoQ % 174.48% -40.98% -130.50% -67.26% 783.65% 71.50% - Horiz. % -20.43% 27.43% 19.46% -63.78% -194.84% 28.50% 100.00%
EY 9.70 -7.23 -10.19 3.11 1.02 -6.96 -1.98 - QoQ % 234.16% 29.05% -427.65% 204.90% 114.66% -251.52% - Horiz. % -489.90% 365.15% 514.65% -157.07% -51.52% 351.52% 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 0.48 0.43 0.49 0.56 0.66 0.68 0.88 -33.17% QoQ % 11.63% -12.24% -12.50% -15.15% -2.94% -22.73% - Horiz. % 54.55% 48.86% 55.68% 63.64% 75.00% 77.27% 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 Q4 2019 Results- Final Announcement.pdf 
