[HENGYUAN] YoY Quarter Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,824,848 3,145,899 2,513,364 3,092,105 2,531,826 2,357,490 2,934,389 -7.60% YoY % -41.99% 25.17% -18.72% 22.13% 7.39% -19.66% - Horiz. % 62.19% 107.21% 85.65% 105.37% 86.28% 80.34% 100.00%
PBT 227,053 95,626 -45,419 247,296 207,049 97,022 -916,910 - YoY % 137.44% 310.54% -118.37% 19.44% 113.40% 110.58% - Horiz. % -24.76% -10.43% 4.95% -26.97% -22.58% -10.58% 100.00%
Tax -55,531 -74,059 45,347 -63,743 761 -525 0 - YoY % 25.02% -263.32% 171.14% -8,476.22% 244.95% 0.00% - Horiz. % 10,577.33% 14,106.48% -8,637.52% 12,141.52% -144.95% 100.00% -
NP 171,522 21,567 -72 183,553 207,810 96,497 -916,910 - YoY % 695.30% 30,054.17% -100.04% -11.67% 115.35% 110.52% - Horiz. % -18.71% -2.35% 0.01% -20.02% -22.66% -10.52% 100.00%
NP to SH 171,522 21,567 -72 183,553 207,810 96,497 -916,910 - YoY % 695.30% 30,054.17% -100.04% -11.67% 115.35% 110.52% - Horiz. % -18.71% -2.35% 0.01% -20.02% -22.66% -10.52% 100.00%
Tax Rate 24.46 % 77.45 % - % 25.78 % -0.37 % 0.54 % - % - YoY % -68.42% 0.00% 0.00% 7,067.57% -168.52% 0.00% - Horiz. % 4,529.63% 14,342.59% 0.00% 4,774.07% -68.52% 100.00% -
Total Cost 1,653,326 3,124,332 2,513,436 2,908,552 2,324,016 2,260,993 3,851,299 -13.13% YoY % -47.08% 24.31% -13.58% 25.15% 2.79% -41.29% - Horiz. % 42.93% 81.12% 65.26% 75.52% 60.34% 58.71% 100.00%
Net Worth 2,168,370 2,011,350 2,021,670 1,771,019 1,010,429 677,099 324,660 37.19% YoY % 7.81% -0.51% 14.15% 75.27% 49.23% 108.56% - Horiz. % 667.89% 619.53% 622.70% 545.50% 311.23% 208.56% 100.00%
Dividend 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 12,000 - - 6,000 - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 200.00% 0.00% 0.00% 100.00% - - -
Div Payout % 7.00 % - % - % 3.27 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 214.07% 0.00% 0.00% 100.00% - - -
Equity 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 2,168,370 2,011,350 2,021,670 1,771,019 1,010,429 677,099 324,660 37.19% YoY % 7.81% -0.51% 14.15% 75.27% 49.23% 108.56% - Horiz. % 667.89% 619.53% 622.70% 545.50% 311.23% 208.56% 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 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 9.40 % 0.69 % 0.00 % 5.94 % 8.21 % 4.09 % -31.25 % - YoY % 1,262.32% 0.00% 0.00% -27.65% 100.73% 113.09% - Horiz. % -30.08% -2.21% -0.00% -19.01% -26.27% -13.09% 100.00%
ROE 7.91 % 1.07 % 0.00 % 10.36 % 20.57 % 14.25 % -282.42 % - YoY % 639.25% 0.00% 0.00% -49.64% 44.35% 105.05% - Horiz. % -2.80% -0.38% -0.00% -3.67% -7.28% -5.05% 100.00%
Per Share 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 608.28 1,048.63 837.79 1,030.70 843.94 785.83 978.13 -7.60% YoY % -41.99% 25.17% -18.72% 22.13% 7.39% -19.66% - Horiz. % 62.19% 107.21% 85.65% 105.37% 86.28% 80.34% 100.00%
EPS 57.17 7.00 -0.02 61.18 69.27 32.17 -305.64 - YoY % 716.71% 35,100.00% -100.03% -11.68% 115.32% 110.53% - Horiz. % -18.71% -2.29% 0.01% -20.02% -22.66% -10.53% 100.00%
DPS 4.00 0.00 0.00 2.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 200.00% 0.00% 0.00% 100.00% - - -
NAPS 7.2279 6.7045 6.7389 5.9034 3.3681 2.2570 1.0822 37.19% YoY % 7.81% -0.51% 14.15% 75.27% 49.23% 108.56% - Horiz. % 667.89% 619.53% 622.70% 545.50% 311.23% 208.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,000 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 608.28 1,048.63 837.79 1,030.70 843.94 785.83 978.13 -7.60% YoY % -41.99% 25.17% -18.72% 22.13% 7.39% -19.66% - Horiz. % 62.19% 107.21% 85.65% 105.37% 86.28% 80.34% 100.00%
EPS 57.17 7.00 -0.02 61.18 69.27 32.17 -305.64 - YoY % 716.71% 35,100.00% -100.03% -11.68% 115.32% 110.53% - Horiz. % -18.71% -2.29% 0.01% -20.02% -22.66% -10.53% 100.00%
DPS 4.00 0.00 0.00 2.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 200.00% 0.00% 0.00% 100.00% - - -
NAPS 7.2279 6.7045 6.7389 5.9034 3.3681 2.2570 1.0822 37.19% YoY % 7.81% -0.51% 14.15% 75.27% 49.23% 108.56% - Horiz. % 667.89% 619.53% 622.70% 545.50% 311.23% 208.56% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 5.9900 4.2200 4.6600 16.3000 2.0300 4.9700 4.6900 -
P/RPS 0.98 0.40 0.56 1.58 0.24 0.63 0.48 12.62% YoY % 145.00% -28.57% -64.56% 558.33% -61.90% 31.25% - Horiz. % 204.17% 83.33% 116.67% 329.17% 50.00% 131.25% 100.00%
P/EPS 10.48 58.70 -19,416.67 26.64 2.93 15.45 -1.53 - YoY % -82.15% 100.30% -72,985.40% 809.21% -81.04% 1,109.80% - Horiz. % -684.97% -3,836.60% 1,269,063.38% -1,741.18% -191.50% -1,009.80% 100.00%
EY 9.54 1.70 -0.01 3.75 34.12 6.47 -65.17 - YoY % 461.18% 17,100.00% -100.27% -89.01% 427.36% 109.93% - Horiz. % -14.64% -2.61% 0.02% -5.75% -52.36% -9.93% 100.00%
DY 0.67 0.00 0.00 0.12 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 558.33% 0.00% 0.00% 100.00% - - -
P/NAPS 0.83 0.63 0.69 2.76 0.60 2.20 4.33 -24.05% YoY % 31.75% -8.70% -75.00% 360.00% -72.73% -49.19% - Horiz. % 19.17% 14.55% 15.94% 63.74% 13.86% 50.81% 100.00%
Price Multiplier on Announcement Date 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 27/02/20 27/02/19 27/02/18 28/02/17 25/02/16 17/02/15 -
Price 6.2800 3.7500 5.9800 15.1000 3.8200 3.0200 5.2800 -
P/RPS 1.03 0.36 0.71 1.47 0.45 0.38 0.54 11.35% YoY % 186.11% -49.30% -51.70% 226.67% 18.42% -29.63% - Horiz. % 190.74% 66.67% 131.48% 272.22% 83.33% 70.37% 100.00%
P/EPS 10.98 52.16 -24,916.67 24.68 5.51 9.39 -1.73 - YoY % -78.95% 100.21% -101,058.95% 347.91% -41.32% 642.77% - Horiz. % -634.68% -3,015.03% 1,440,269.88% -1,426.59% -318.50% -542.77% 100.00%
EY 9.10 1.92 0.00 4.05 18.13 10.65 -57.89 - YoY % 373.96% 0.00% 0.00% -77.66% 70.23% 118.40% - Horiz. % -15.72% -3.32% -0.00% -7.00% -31.32% -18.40% 100.00%
DY 0.64 0.00 0.00 0.13 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 492.31% 0.00% 0.00% 100.00% - - -
P/NAPS 0.87 0.56 0.89 2.56 1.13 1.34 4.88 -24.96% YoY % 55.36% -37.08% -65.23% 126.55% -15.67% -72.54% - Horiz. % 17.83% 11.48% 18.24% 52.46% 23.16% 27.46% 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