[HENGYUAN] YoY TTM Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 10,134,180 10,846,798 12,714,665 10,023,497 7,502,553 11,819,681 15,589,534 -6.92% YoY % -6.57% -14.69% 26.85% 33.60% -36.52% -24.18% - Horiz. % 65.01% 69.58% 81.56% 64.30% 48.13% 75.82% 100.00%
PBT -26,943 -134,669 769,476 490,137 155,191 -723,136 -107,918 -20.63% YoY % 79.99% -117.50% 56.99% 215.83% 121.46% -570.08% - Horiz. % 24.97% 124.79% -713.02% -454.18% -143.80% 670.08% 100.00%
Tax -38,372 36,953 -70,741 705 -1,502 12,882 42,786 - YoY % -203.84% 152.24% -10,134.18% 146.94% -111.66% -69.89% - Horiz. % -89.68% 86.37% -165.34% 1.65% -3.51% 30.11% 100.00%
NP -65,315 -97,716 698,735 490,842 153,689 -710,254 -65,132 0.05% YoY % 33.16% -113.98% 42.35% 219.37% 121.64% -990.48% - Horiz. % 100.28% 150.03% -1,072.80% -753.61% -235.97% 1,090.48% 100.00%
NP to SH -65,315 -97,716 698,735 490,842 153,689 -710,254 -65,132 0.05% YoY % 33.16% -113.98% 42.35% 219.37% 121.64% -990.48% - Horiz. % 100.28% 150.03% -1,072.80% -753.61% -235.97% 1,090.48% 100.00%
Tax Rate - % - % 9.19 % -0.14 % 0.97 % - % - % - YoY % 0.00% 0.00% 6,664.29% -114.43% 0.00% 0.00% - Horiz. % 0.00% 0.00% 947.42% -14.43% 100.00% - -
Total Cost 10,199,495 10,944,514 12,015,930 9,532,655 7,348,864 12,529,935 15,654,666 -6.89% YoY % -6.81% -8.92% 26.05% 29.72% -41.35% -19.96% - Horiz. % 65.15% 69.91% 76.76% 60.89% 46.94% 80.04% 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 0 0 6,000 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 0.86 % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
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 -0.64 % -0.90 % 5.50 % 4.90 % 2.05 % -6.01 % -0.42 % 7.27% YoY % 28.89% -116.36% 12.24% 139.02% 134.11% -1,330.95% - Horiz. % 152.38% 214.29% -1,309.52% -1,166.67% -488.10% 1,430.95% 100.00%
ROE -3.10 % -4.72 % 37.52 % 37.07 % 17.36 % -97.15 % -4.52 % -6.09% YoY % 34.32% -112.58% 1.21% 113.54% 117.87% -2,049.34% - Horiz. % 68.58% 104.42% -830.09% -820.13% -384.07% 2,149.34% 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 3,378.06 3,615.60 4,238.22 3,341.17 2,500.85 3,939.89 5,196.51 -6.92% YoY % -6.57% -14.69% 26.85% 33.60% -36.52% -24.18% - Horiz. % 65.01% 69.58% 81.56% 64.30% 48.13% 75.82% 100.00%
EPS -21.77 -32.57 232.91 163.61 51.23 -236.75 -21.71 0.05% YoY % 33.16% -113.98% 42.36% 219.36% 121.64% -990.51% - Horiz. % 100.28% 150.02% -1,072.82% -753.62% -235.97% 1,090.51% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
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 3,378.06 3,615.60 4,238.22 3,341.17 2,500.85 3,939.89 5,196.51 -6.92% YoY % -6.57% -14.69% 26.85% 33.60% -36.52% -24.18% - Horiz. % 65.01% 69.58% 81.56% 64.30% 48.13% 75.82% 100.00%
EPS -21.77 -32.57 232.91 163.61 51.23 -236.75 -21.71 0.05% YoY % 33.16% -113.98% 42.36% 219.36% 121.64% -990.51% - Horiz. % 100.28% 150.02% -1,072.82% -753.62% -235.97% 1,090.51% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
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 0.10 0.15 0.15 0.16 0.12 0.12 0.11 -1.57% YoY % -33.33% 0.00% -6.25% 33.33% 0.00% 9.09% - Horiz. % 90.91% 136.36% 136.36% 145.45% 109.09% 109.09% 100.00%
P/EPS -15.94 -16.21 2.68 3.24 5.93 -2.04 -26.90 -8.34% YoY % 1.67% -704.85% -17.28% -45.36% 390.69% 92.42% - Horiz. % 59.26% 60.26% -9.96% -12.04% -22.04% 7.58% 100.00%
EY -6.27 -6.17 37.27 30.87 16.85 -48.92 -3.72 9.08% YoY % -1.62% -116.55% 20.73% 83.20% 134.44% -1,215.05% - Horiz. % 168.55% 165.86% -1,001.88% -829.84% -452.96% 1,315.05% 100.00%
DY 0.00 0.00 0.32 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
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 0.09 0.13 0.18 0.24 0.12 0.12 0.11 -3.29% YoY % -30.77% -27.78% -25.00% 100.00% 0.00% 9.09% - Horiz. % 81.82% 118.18% 163.64% 218.18% 109.09% 109.09% 100.00%
P/EPS -13.83 -14.37 3.19 4.96 5.99 -2.06 -27.13 -10.61% YoY % 3.76% -550.47% -35.69% -17.20% 390.78% 92.41% - Horiz. % 50.98% 52.97% -11.76% -18.28% -22.08% 7.59% 100.00%
EY -7.23 -6.96 31.35 20.15 16.69 -48.61 -3.69 11.85% YoY % -3.88% -122.20% 55.58% 20.73% 134.33% -1,217.34% - Horiz. % 195.93% 188.62% -849.59% -546.07% -452.30% 1,317.34% 100.00%
DY 0.00 0.00 0.27 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
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 
