[HENGYUAN] YoY TTM Result on 2013-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 8,190,994 9,656,536 15,090,067 14,836,968 14,511,592 10,427,400 10,297,586 -3.74% YoY % -15.18% -36.01% 1.71% 2.24% 39.17% 1.26% - Horiz. % 79.54% 93.77% 146.54% 144.08% 140.92% 101.26% 100.00%
PBT 225,246 -661,347 -372,395 -150,955 -241,477 110,412 -44,692 - YoY % 134.06% -77.59% -146.69% 37.49% -318.71% 347.05% - Horiz. % -504.00% 1,479.79% 833.25% 337.77% 540.31% -247.05% 100.00%
Tax -1,286 -272 64,617 38,679 40,972 -22,005 29,472 - YoY % -372.79% -100.42% 67.06% -5.60% 286.19% -174.66% - Horiz. % -4.36% -0.92% 219.25% 131.24% 139.02% -74.66% 100.00%
NP 223,960 -661,619 -307,778 -112,276 -200,505 88,407 -15,220 - YoY % 133.85% -114.97% -174.13% 44.00% -326.80% 680.86% - Horiz. % -1,471.48% 4,347.04% 2,022.19% 737.69% 1,317.38% -580.86% 100.00%
NP to SH 223,960 -661,619 -307,778 -112,276 -102,257 154,106 -15,220 - YoY % 133.85% -114.97% -174.13% -9.80% -166.35% 1,112.52% - Horiz. % -1,471.48% 4,347.04% 2,022.19% 737.69% 671.86% -1,012.52% 100.00%
Tax Rate 0.57 % - % - % - % - % 19.93 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 2.86% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 7,967,034 10,318,155 15,397,845 14,949,244 14,712,097 10,338,993 10,312,806 -4.21% YoY % -22.79% -32.99% 3.00% 1.61% 42.30% 0.25% - Horiz. % 77.25% 100.05% 149.31% 144.96% 142.66% 100.25% 100.00%
Net Worth 805,620 579,960 1,241,520 1,552,319 1,696,409 1,953,281 1,976,985 -13.88% YoY % 38.91% -53.29% -20.02% -8.49% -13.15% -1.20% - Horiz. % 40.75% 29.34% 62.80% 78.52% 85.81% 98.80% 100.00%
Dividend 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 0 0 0 0 60,007 149,986 144,256 - YoY % 0.00% 0.00% 0.00% 0.00% -59.99% 3.97% - Horiz. % 0.00% 0.00% 0.00% 0.00% 41.60% 103.97% 100.00%
Div Payout % - % - % - % - % - % 97.33 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 805,620 579,960 1,241,520 1,552,319 1,696,409 1,953,281 1,976,985 -13.88% YoY % 38.91% -53.29% -20.02% -8.49% -13.15% -1.20% - Horiz. % 40.75% 29.34% 62.80% 78.52% 85.81% 98.80% 100.00%
NOSH 300,000 300,000 300,000 300,000 300,000 300,020 299,861 0.01% YoY % 0.00% 0.00% 0.00% 0.00% -0.01% 0.05% - Horiz. % 100.05% 100.05% 100.05% 100.05% 100.05% 100.05% 100.00%
Ratio Analysis 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.73 % -6.85 % -2.04 % -0.76 % -1.38 % 0.85 % -0.15 % - YoY % 139.85% -235.78% -168.42% 44.93% -262.35% 666.67% - Horiz. % -1,820.00% 4,566.67% 1,360.00% 506.67% 920.00% -566.67% 100.00%
ROE 27.80 % -114.08 % -24.79 % -7.23 % -6.03 % 7.89 % -0.77 % - YoY % 124.37% -360.19% -242.88% -19.90% -176.43% 1,124.68% - Horiz. % -3,610.39% 14,815.58% 3,219.48% 938.96% 783.12% -1,024.68% 100.00%
Per Share 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2,730.33 3,218.85 5,030.02 4,945.66 4,837.20 3,475.57 3,434.12 -3.75% YoY % -15.18% -36.01% 1.71% 2.24% 39.18% 1.21% - Horiz. % 79.51% 93.73% 146.47% 144.02% 140.86% 101.21% 100.00%
EPS 74.65 -220.54 -102.59 -37.43 -34.09 51.37 -5.08 - YoY % 133.85% -114.97% -174.08% -9.80% -166.36% 1,111.22% - Horiz. % -1,469.49% 4,341.34% 2,019.49% 736.81% 671.06% -1,011.22% 100.00%
DPS 0.00 0.00 0.00 0.00 20.00 50.00 48.11 - YoY % 0.00% 0.00% 0.00% 0.00% -60.00% 3.93% - Horiz. % 0.00% 0.00% 0.00% 0.00% 41.57% 103.93% 100.00%
NAPS 2.6854 1.9332 4.1384 5.1744 5.6547 6.5105 6.5930 -13.89% YoY % 38.91% -53.29% -20.02% -8.49% -13.14% -1.25% - Horiz. % 40.73% 29.32% 62.77% 78.48% 85.77% 98.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,000 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2,730.33 3,218.85 5,030.02 4,945.66 4,837.20 3,475.80 3,432.53 -3.74% YoY % -15.18% -36.01% 1.71% 2.24% 39.17% 1.26% - Horiz. % 79.54% 93.77% 146.54% 144.08% 140.92% 101.26% 100.00%
EPS 74.65 -220.54 -102.59 -37.43 -34.09 51.37 -5.07 - YoY % 133.85% -114.97% -174.08% -9.80% -166.36% 1,113.21% - Horiz. % -1,472.39% 4,349.90% 2,023.47% 738.26% 672.39% -1,013.21% 100.00%
DPS 0.00 0.00 0.00 0.00 20.00 50.00 48.09 - YoY % 0.00% 0.00% 0.00% 0.00% -60.00% 3.97% - Horiz. % 0.00% 0.00% 0.00% 0.00% 41.59% 103.97% 100.00%
NAPS 2.6854 1.9332 4.1384 5.1744 5.6547 6.5109 6.5900 -13.88% YoY % 38.91% -53.29% -20.02% -8.49% -13.15% -1.20% - Horiz. % 40.75% 29.34% 62.80% 78.52% 85.81% 98.80% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.0600 5.7700 5.9000 7.8000 9.0000 9.5000 10.7000 -
P/RPS 0.11 0.18 0.12 0.16 0.19 0.27 0.31 -15.85% YoY % -38.89% 50.00% -25.00% -15.79% -29.63% -12.90% - Horiz. % 35.48% 58.06% 38.71% 51.61% 61.29% 87.10% 100.00%
P/EPS 4.10 -2.62 -5.75 -20.84 -26.40 18.50 -210.81 - YoY % 256.49% 54.43% 72.41% 21.06% -242.70% 108.78% - Horiz. % -1.94% 1.24% 2.73% 9.89% 12.52% -8.78% 100.00%
EY 24.40 -38.22 -17.39 -4.80 -3.79 5.41 -0.47 - YoY % 163.84% -119.78% -262.29% -26.65% -170.06% 1,251.06% - Horiz. % -5,191.49% 8,131.92% 3,700.00% 1,021.28% 806.38% -1,151.06% 100.00%
DY 0.00 0.00 0.00 0.00 2.22 5.26 4.50 - YoY % 0.00% 0.00% 0.00% 0.00% -57.79% 16.89% - Horiz. % 0.00% 0.00% 0.00% 0.00% 49.33% 116.89% 100.00%
P/NAPS 1.14 2.98 1.43 1.51 1.59 1.46 1.62 -5.68% YoY % -61.74% 108.39% -5.30% -5.03% 8.90% -9.88% - Horiz. % 70.37% 183.95% 88.27% 93.21% 98.15% 90.12% 100.00%
Price Multiplier on Announcement Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 30/10/15 12/11/14 29/11/13 07/11/12 01/11/11 11/11/10 -
Price 2.8000 5.6800 5.8000 7.0000 8.6100 9.6000 10.7000 -
P/RPS 0.10 0.18 0.12 0.14 0.18 0.28 0.31 -17.17% YoY % -44.44% 50.00% -14.29% -22.22% -35.71% -9.68% - Horiz. % 32.26% 58.06% 38.71% 45.16% 58.06% 90.32% 100.00%
P/EPS 3.75 -2.58 -5.65 -18.70 -25.26 18.69 -210.81 - YoY % 245.35% 54.34% 69.79% 25.97% -235.15% 108.87% - Horiz. % -1.78% 1.22% 2.68% 8.87% 11.98% -8.87% 100.00%
EY 26.66 -38.83 -17.69 -5.35 -3.96 5.35 -0.47 - YoY % 168.66% -119.50% -230.65% -35.10% -174.02% 1,238.30% - Horiz. % -5,672.34% 8,261.70% 3,763.83% 1,138.30% 842.55% -1,138.30% 100.00%
DY 0.00 0.00 0.00 0.00 2.32 5.21 4.50 - YoY % 0.00% 0.00% 0.00% 0.00% -55.47% 15.78% - Horiz. % 0.00% 0.00% 0.00% 0.00% 51.56% 115.78% 100.00%
P/NAPS 1.04 2.94 1.40 1.35 1.52 1.47 1.62 -7.11% YoY % -64.63% 110.00% 3.70% -11.18% 3.40% -9.26% - Horiz. % 64.20% 181.48% 86.42% 83.33% 93.83% 90.74% 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 - Q3 2013 final.pdf 
