[HENGYUAN] YoY Quarter Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,213,813 3,306,340 3,599,952 2,597,978 2,001,420 2,967,632 3,909,052 -17.70% YoY % -63.29% -8.16% 38.57% 29.81% -32.56% -24.08% - Horiz. % 31.05% 84.58% 92.09% 66.46% 51.20% 75.92% 100.00%
PBT 251 9,489 51,601 84,407 107,055 322,190 -34,658 - YoY % -97.35% -81.61% -38.87% -21.16% -66.77% 1,029.63% - Horiz. % -0.72% -27.38% -148.89% -243.54% -308.89% -929.63% 100.00%
Tax 48,421 -6,213 14,997 0 -383 0 6,650 39.18% YoY % 879.35% -141.43% 0.00% 0.00% 0.00% 0.00% - Horiz. % 728.14% -93.43% 225.52% 0.00% -5.76% 0.00% 100.00%
NP 48,672 3,276 66,598 84,407 106,672 322,190 -28,008 - YoY % 1,385.71% -95.08% -21.10% -20.87% -66.89% 1,250.35% - Horiz. % -173.78% -11.70% -237.78% -301.37% -380.86% -1,150.35% 100.00%
NP to SH 48,672 3,276 66,598 84,407 106,672 322,190 -28,008 - YoY % 1,385.71% -95.08% -21.10% -20.87% -66.89% 1,250.35% - Horiz. % -173.78% -11.70% -237.78% -301.37% -380.86% -1,150.35% 100.00%
Tax Rate -19,291.23 % 65.48 % -29.06 % - % 0.36 % - % - % - YoY % -29,561.25% 325.33% 0.00% 0.00% 0.00% 0.00% - Horiz. % -5,358,675.00% 18,188.89% -8,072.22% 0.00% 100.00% - -
Total Cost 1,165,141 3,303,064 3,533,354 2,513,571 1,894,748 2,645,442 3,937,060 -18.35% YoY % -64.73% -6.52% 40.57% 32.66% -28.38% -32.81% - Horiz. % 29.59% 83.90% 89.75% 63.84% 48.13% 67.19% 100.00%
Net Worth 2,109,119 2,071,500 1,862,400 1,323,959 885,420 731,100 1,441,289 6.55% YoY % 1.82% 11.23% 40.67% 49.53% 21.11% -49.27% - Horiz. % 146.34% 143.73% 129.22% 91.86% 61.43% 50.73% 100.00%
Dividend 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 2,109,119 2,071,500 1,862,400 1,323,959 885,420 731,100 1,441,289 6.55% YoY % 1.82% 11.23% 40.67% 49.53% 21.11% -49.27% - Horiz. % 146.34% 143.73% 129.22% 91.86% 61.43% 50.73% 100.00%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 - YoY % 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 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 4.01 % 0.10 % 1.85 % 3.25 % 5.33 % 10.86 % -0.72 % - YoY % 3,910.00% -94.59% -43.08% -39.02% -50.92% 1,608.33% - Horiz. % -556.94% -13.89% -256.94% -451.39% -740.28% -1,508.33% 100.00%
ROE 2.31 % 0.16 % 3.58 % 6.38 % 12.05 % 44.07 % -1.94 % - YoY % 1,343.75% -95.53% -43.89% -47.05% -72.66% 2,371.65% - Horiz. % -119.07% -8.25% -184.54% -328.87% -621.13% -2,271.65% 100.00%
Per Share 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 404.60 1,102.11 1,199.98 865.99 667.14 989.21 1,303.02 -17.70% YoY % -63.29% -8.16% 38.57% 29.81% -32.56% -24.08% - Horiz. % 31.05% 84.58% 92.09% 66.46% 51.20% 75.92% 100.00%
EPS 16.22 1.09 22.20 28.14 35.56 107.40 -9.34 - YoY % 1,388.07% -95.09% -21.11% -20.87% -66.89% 1,249.89% - Horiz. % -173.66% -11.67% -237.69% -301.28% -380.73% -1,149.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 7.0304 6.9050 6.2080 4.4132 2.9514 2.4370 4.8043 6.55% YoY % 1.82% 11.23% 40.67% 49.53% 21.11% -49.27% - Horiz. % 146.34% 143.73% 129.22% 91.86% 61.43% 50.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,000 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 404.60 1,102.11 1,199.98 865.99 667.14 989.21 1,303.02 -17.70% YoY % -63.29% -8.16% 38.57% 29.81% -32.56% -24.08% - Horiz. % 31.05% 84.58% 92.09% 66.46% 51.20% 75.92% 100.00%
EPS 16.22 1.09 22.20 28.14 35.56 107.40 -9.34 - YoY % 1,388.07% -95.09% -21.11% -20.87% -66.89% 1,249.89% - Horiz. % -173.66% -11.67% -237.69% -301.28% -380.73% -1,149.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 7.0304 6.9050 6.2080 4.4132 2.9514 2.4370 4.8043 6.55% YoY % 1.82% 11.23% 40.67% 49.53% 21.11% -49.27% - Horiz. % 146.34% 143.73% 129.22% 91.86% 61.43% 50.73% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 3.4700 5.2800 6.2500 5.3000 3.0400 4.8400 5.8400 -
P/RPS 0.86 0.48 0.52 0.61 0.46 0.49 0.45 11.39% YoY % 79.17% -7.69% -14.75% 32.61% -6.12% 8.89% - Horiz. % 191.11% 106.67% 115.56% 135.56% 102.22% 108.89% 100.00%
P/EPS 21.39 483.52 28.15 18.84 8.55 4.51 -62.55 - YoY % -95.58% 1,617.66% 49.42% 120.35% 89.58% 107.21% - Horiz. % -34.20% -773.01% -45.00% -30.12% -13.67% -7.21% 100.00%
EY 4.68 0.21 3.55 5.31 11.70 22.19 -1.60 - YoY % 2,128.57% -94.08% -33.15% -54.62% -47.27% 1,486.88% - Horiz. % -292.50% -13.12% -221.88% -331.88% -731.25% -1,386.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.49 0.76 1.01 1.20 1.03 1.99 1.22 -14.09% YoY % -35.53% -24.75% -15.83% 16.50% -48.24% 63.11% - Horiz. % 40.16% 62.30% 82.79% 98.36% 84.43% 163.11% 100.00%
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 18/08/20 29/08/19 30/08/18 25/08/17 25/08/16 11/08/15 14/08/14 -
Price 3.0100 4.6800 7.4300 8.1200 3.0700 4.8700 5.8900 -
P/RPS 0.74 0.42 0.62 0.94 0.46 0.49 0.45 8.64% YoY % 76.19% -32.26% -34.04% 104.35% -6.12% 8.89% - Horiz. % 164.44% 93.33% 137.78% 208.89% 102.22% 108.89% 100.00%
P/EPS 18.55 428.57 33.47 28.86 8.63 4.53 -63.09 - YoY % -95.67% 1,180.46% 15.97% 234.41% 90.51% 107.18% - Horiz. % -29.40% -679.30% -53.05% -45.74% -13.68% -7.18% 100.00%
EY 5.39 0.23 2.99 3.46 11.58 22.05 -1.59 - YoY % 2,243.48% -92.31% -13.58% -70.12% -47.48% 1,486.79% - Horiz. % -338.99% -14.47% -188.05% -217.61% -728.30% -1,386.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.43 0.68 1.20 1.84 1.04 2.00 1.23 -16.05% YoY % -36.76% -43.33% -34.78% 76.92% -48.00% 62.60% - Horiz. % 34.96% 55.28% 97.56% 149.59% 84.55% 162.60% 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 2017 FINAL (1).pdf 
