[HENGYUAN] YoY TTM Result on 2014-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 10,023,497 7,502,553 11,819,681 15,589,534 14,825,055 13,657,108 10,004,132 0.03% YoY % 33.60% -36.52% -24.18% 5.16% 8.55% 36.51% - Horiz. % 100.19% 74.99% 118.15% 155.83% 148.19% 136.51% 100.00%
PBT 490,137 155,191 -723,136 -107,918 -59,196 -585,132 284,075 9.51% YoY % 215.83% 121.46% -570.08% -82.31% 89.88% -305.98% - Horiz. % 172.54% 54.63% -254.56% -37.99% -20.84% -205.98% 100.00%
Tax 705 -1,502 12,882 42,786 9,800 144,787 -81,050 - YoY % 146.94% -111.66% -69.89% 336.59% -93.23% 278.64% - Horiz. % -0.87% 1.85% -15.89% -52.79% -12.09% -178.64% 100.00%
NP 490,842 153,689 -710,254 -65,132 -49,396 -440,345 203,025 15.84% YoY % 219.37% 121.64% -990.48% -31.86% 88.78% -316.89% - Horiz. % 241.76% 75.70% -349.84% -32.08% -24.33% -216.89% 100.00%
NP to SH 490,842 153,689 -710,254 -65,132 -101,219 -224,575 203,025 15.84% YoY % 219.37% 121.64% -990.48% 35.65% 54.93% -210.61% - Horiz. % 241.76% 75.70% -349.84% -32.08% -49.86% -110.61% 100.00%
Tax Rate -0.14 % 0.97 % - % - % - % - % 28.53 % - YoY % -114.43% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.49% 3.40% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 9,532,655 7,348,864 12,529,935 15,654,666 14,874,451 14,097,453 9,801,107 -0.46% YoY % 29.72% -41.35% -19.96% 5.25% 5.51% 43.84% - Horiz. % 97.26% 74.98% 127.84% 159.72% 151.76% 143.84% 100.00%
Net Worth 1,323,959 885,420 731,100 1,441,289 1,509,449 1,601,880 2,131,638 -7.62% YoY % 49.53% 21.11% -49.27% -4.52% -5.77% -24.85% - Horiz. % 62.11% 41.54% 34.30% 67.61% 70.81% 75.15% 100.00%
Dividend 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 0 0 0 0 0 60,007 149,986 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -59.99% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 40.01% 100.00%
Div Payout % - % - % - % - % - % - % 73.88 % - YoY % 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 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,323,959 885,420 731,100 1,441,289 1,509,449 1,601,880 2,131,638 -7.62% YoY % 49.53% 21.11% -49.27% -4.52% -5.77% -24.85% - Horiz. % 62.11% 41.54% 34.30% 67.61% 70.81% 75.15% 100.00%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 299,935 0.00% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.02% - Horiz. % 100.02% 100.02% 100.02% 100.02% 100.02% 100.02% 100.00%
Ratio Analysis 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.90 % 2.05 % -6.01 % -0.42 % -0.33 % -3.22 % 2.03 % 15.80% YoY % 139.02% 134.11% -1,330.95% -27.27% 89.75% -258.62% - Horiz. % 241.38% 100.99% -296.06% -20.69% -16.26% -158.62% 100.00%
ROE 37.07 % 17.36 % -97.15 % -4.52 % -6.71 % -14.02 % 9.52 % 25.40% YoY % 113.54% 117.87% -2,049.34% 32.64% 52.14% -247.27% - Horiz. % 389.39% 182.35% -1,020.48% -47.48% -70.48% -147.27% 100.00%
Per Share 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 3,341.17 2,500.85 3,939.89 5,196.51 4,941.69 4,552.37 3,335.43 0.03% YoY % 33.60% -36.52% -24.18% 5.16% 8.55% 36.49% - Horiz. % 100.17% 74.98% 118.12% 155.80% 148.16% 136.49% 100.00%
EPS 163.61 51.23 -236.75 -21.71 -33.74 -74.86 67.69 15.83% YoY % 219.36% 121.64% -990.51% 35.66% 54.93% -210.59% - Horiz. % 241.70% 75.68% -349.76% -32.07% -49.84% -110.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 50.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -60.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 40.00% 100.00%
NAPS 4.4132 2.9514 2.4370 4.8043 5.0315 5.3396 7.1070 -7.63% YoY % 49.53% 21.11% -49.27% -4.52% -5.77% -24.87% - Horiz. % 62.10% 41.53% 34.29% 67.60% 70.80% 75.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,000 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 3,341.17 2,500.85 3,939.89 5,196.51 4,941.69 4,552.37 3,334.71 0.03% YoY % 33.60% -36.52% -24.18% 5.16% 8.55% 36.51% - Horiz. % 100.19% 74.99% 118.15% 155.83% 148.19% 136.51% 100.00%
EPS 163.61 51.23 -236.75 -21.71 -33.74 -74.86 67.67 15.84% YoY % 219.36% 121.64% -990.51% 35.66% 54.93% -210.63% - Horiz. % 241.78% 75.71% -349.86% -32.08% -49.86% -110.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 50.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -60.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 40.00% 100.00%
NAPS 4.4132 2.9514 2.4370 4.8043 5.0315 5.3396 7.1055 -7.62% YoY % 49.53% 21.11% -49.27% -4.52% -5.77% -24.85% - Horiz. % 62.11% 41.54% 34.30% 67.61% 70.81% 75.15% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 5.3000 3.0400 4.8400 5.8400 8.4000 9.2000 10.4800 -
P/RPS 0.16 0.12 0.12 0.11 0.17 0.20 0.31 -10.43% YoY % 33.33% 0.00% 9.09% -35.29% -15.00% -35.48% - Horiz. % 51.61% 38.71% 38.71% 35.48% 54.84% 64.52% 100.00%
P/EPS 3.24 5.93 -2.04 -26.90 -24.90 -12.29 15.48 -22.93% YoY % -45.36% 390.69% 92.42% -8.03% -102.60% -179.39% - Horiz. % 20.93% 38.31% -13.18% -173.77% -160.85% -79.39% 100.00%
EY 30.87 16.85 -48.92 -3.72 -4.02 -8.14 6.46 29.75% YoY % 83.20% 134.44% -1,215.05% 7.46% 50.61% -226.01% - Horiz. % 477.86% 260.84% -757.28% -57.59% -62.23% -126.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.17 4.77 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -54.51% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 45.49% 100.00%
P/NAPS 1.20 1.03 1.99 1.22 1.67 1.72 1.47 -3.32% YoY % 16.50% -48.24% 63.11% -26.95% -2.91% 17.01% - Horiz. % 81.63% 70.07% 135.37% 82.99% 113.61% 117.01% 100.00%
Price Multiplier on Announcement Date 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 25/08/16 11/08/15 14/08/14 13/08/13 13/08/12 10/08/11 -
Price 8.1200 3.0700 4.8700 5.8900 8.2400 9.3000 10.0000 -
P/RPS 0.24 0.12 0.12 0.11 0.17 0.20 0.30 -3.65% YoY % 100.00% 0.00% 9.09% -35.29% -15.00% -33.33% - Horiz. % 80.00% 40.00% 40.00% 36.67% 56.67% 66.67% 100.00%
P/EPS 4.96 5.99 -2.06 -27.13 -24.42 -12.42 14.77 -16.61% YoY % -17.20% 390.78% 92.41% -11.10% -96.62% -184.09% - Horiz. % 33.58% 40.56% -13.95% -183.68% -165.34% -84.09% 100.00%
EY 20.15 16.69 -48.61 -3.69 -4.09 -8.05 6.77 19.92% YoY % 20.73% 134.33% -1,217.34% 9.78% 49.19% -218.91% - Horiz. % 297.64% 246.53% -718.02% -54.51% -60.41% -118.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.15 5.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -57.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 43.00% 100.00%
P/NAPS 1.84 1.04 2.00 1.23 1.64 1.74 1.41 4.53% YoY % 76.92% -48.00% 62.60% -25.00% -5.75% 23.40% - Horiz. % 130.50% 73.76% 141.84% 87.23% 116.31% 123.40% 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
Shell Refining Company (Federation of Malaya) Berhad - Second Quarter for the Financial Result for the financial year ending 31 December 2014.pdf 
