[HENGYUAN] YoY TTM Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 20,571,458 14,761,406 6,824,692 12,226,707 11,140,410 11,712,691 9,426,939 13.88% YoY % 39.36% 116.29% -44.18% 9.75% -4.89% 24.25% - Horiz. % 218.22% 156.59% 72.40% 129.70% 118.18% 124.25% 100.00%
PBT -660,273 179,408 412,889 -17,705 -92,557 802,282 512,786 - YoY % -468.03% -56.55% 2,432.05% 80.87% -111.54% 56.46% - Horiz. % -128.76% 34.99% 80.52% -3.45% -18.05% 156.46% 100.00%
Tax 334,634 -65,588 -21,475 -93,006 58,163 -85,738 322 218.09% YoY % 610.21% -205.42% 76.91% -259.91% 167.84% -26,726.71% - Horiz. % 103,923.61% -20,368.94% -6,669.25% -28,883.85% 18,063.04% -26,626.71% 100.00%
NP -325,639 113,820 391,414 -110,711 -34,394 716,544 513,108 - YoY % -386.10% -70.92% 453.55% -221.89% -104.80% 39.65% - Horiz. % -63.46% 22.18% 76.28% -21.58% -6.70% 139.65% 100.00%
NP to SH -325,639 113,820 391,414 -110,711 -34,394 716,544 513,108 - YoY % -386.10% -70.92% 453.55% -221.89% -104.80% 39.65% - Horiz. % -63.46% 22.18% 76.28% -21.58% -6.70% 139.65% 100.00%
Tax Rate - % 36.56 % 5.20 % - % - % 10.69 % -0.06 % - YoY % 0.00% 603.08% 0.00% 0.00% 0.00% 17,916.67% - Horiz. % 0.00% -60,933.34% -8,666.67% 0.00% 0.00% -17,816.67% 100.00%
Total Cost 20,897,097 14,647,586 6,433,278 12,337,418 11,174,804 10,996,147 8,913,831 15.25% YoY % 42.67% 127.68% -47.86% 10.40% 1.62% 23.36% - Horiz. % 234.43% 164.32% 72.17% 138.41% 125.36% 123.36% 100.00%
Net Worth 1,674,959 1,988,490 2,143,349 2,232,540 1,971,540 1,785,930 1,274,759 4.65% YoY % -15.77% -7.23% -4.00% 13.24% 10.39% 40.10% - Horiz. % 131.39% 155.99% 168.14% 175.13% 154.66% 140.10% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 30,000 0 12,000 0 0 6,000 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 500.00% 0.00% 200.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % 3.07 % - % - % 0.84 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 365.48% 0.00% 0.00% 100.00% -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,674,959 1,988,490 2,143,349 2,232,540 1,971,540 1,785,930 1,274,759 4.65% YoY % -15.77% -7.23% -4.00% 13.24% 10.39% 40.10% - Horiz. % 131.39% 155.99% 168.14% 175.13% 154.66% 140.10% 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 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -1.58 % 0.77 % 5.74 % -0.91 % -0.31 % 6.12 % 5.44 % - YoY % -305.19% -86.59% 730.77% -193.55% -105.07% 12.50% - Horiz. % -29.04% 14.15% 105.51% -16.73% -5.70% 112.50% 100.00%
ROE -19.44 % 5.72 % 18.26 % -4.96 % -1.74 % 40.12 % 40.25 % - YoY % -439.86% -68.67% 468.15% -185.06% -104.34% -0.32% - Horiz. % -48.30% 14.21% 45.37% -12.32% -4.32% 99.68% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 6,857.15 4,920.47 2,274.90 4,075.57 3,713.47 3,904.23 3,142.31 13.88% YoY % 39.36% 116.29% -44.18% 9.75% -4.89% 24.25% - Horiz. % 218.22% 156.59% 72.40% 129.70% 118.18% 124.25% 100.00%
EPS -108.55 37.94 130.47 -36.90 -11.46 238.85 171.04 - YoY % -386.11% -70.92% 453.58% -221.99% -104.80% 39.65% - Horiz. % -63.46% 22.18% 76.28% -21.57% -6.70% 139.65% 100.00%
DPS 10.00 0.00 4.00 0.00 0.00 2.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 500.00% 0.00% 200.00% 0.00% 0.00% 100.00% -
NAPS 5.5832 6.6283 7.1445 7.4418 6.5718 5.9531 4.2492 4.65% YoY % -15.77% -7.23% -4.00% 13.24% 10.39% 40.10% - Horiz. % 131.39% 155.99% 168.14% 175.13% 154.66% 140.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,000 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 6,857.15 4,920.47 2,274.90 4,075.57 3,713.47 3,904.23 3,142.31 13.88% YoY % 39.36% 116.29% -44.18% 9.75% -4.89% 24.25% - Horiz. % 218.22% 156.59% 72.40% 129.70% 118.18% 124.25% 100.00%
EPS -108.55 37.94 130.47 -36.90 -11.46 238.85 171.04 - YoY % -386.11% -70.92% 453.58% -221.99% -104.80% 39.65% - Horiz. % -63.46% 22.18% 76.28% -21.57% -6.70% 139.65% 100.00%
DPS 10.00 0.00 4.00 0.00 0.00 2.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 500.00% 0.00% 200.00% 0.00% 0.00% 100.00% -
NAPS 5.5832 6.6283 7.1445 7.4418 6.5718 5.9531 4.2492 4.65% YoY % -15.77% -7.23% -4.00% 13.24% 10.39% 40.10% - Horiz. % 131.39% 155.99% 168.14% 175.13% 154.66% 140.10% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 3.4400 3.9700 5.2000 2.4800 5.8300 7.6500 3.5600 -
P/RPS 0.05 0.08 0.23 0.06 0.16 0.20 0.11 -12.31% YoY % -37.50% -65.22% 283.33% -62.50% -20.00% 81.82% - Horiz. % 45.45% 72.73% 209.09% 54.55% 145.45% 181.82% 100.00%
P/EPS -3.17 10.46 3.99 -6.72 -50.85 3.20 2.08 - YoY % -130.31% 162.16% 159.38% 86.78% -1,689.06% 53.85% - Horiz. % -152.40% 502.88% 191.83% -323.08% -2,444.71% 153.85% 100.00%
EY -31.55 9.56 25.09 -14.88 -1.97 31.22 48.04 - YoY % -430.02% -61.90% 268.62% -655.33% -106.31% -35.01% - Horiz. % -65.67% 19.90% 52.23% -30.97% -4.10% 64.99% 100.00%
DY 2.91 0.00 0.77 0.00 0.00 0.26 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 1,119.23% 0.00% 296.15% 0.00% 0.00% 100.00% -
P/NAPS 0.62 0.60 0.73 0.33 0.89 1.29 0.84 -4.93% YoY % 3.33% -17.81% 121.21% -62.92% -31.01% 53.57% - Horiz. % 73.81% 71.43% 86.90% 39.29% 105.95% 153.57% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 30/05/22 28/05/21 16/06/20 24/05/19 21/05/18 24/05/17 -
Price 3.2700 6.7000 5.6800 3.6200 5.7800 8.2900 5.3100 -
P/RPS 0.05 0.14 0.25 0.09 0.16 0.21 0.17 -18.44% YoY % -64.29% -44.00% 177.78% -43.75% -23.81% 23.53% - Horiz. % 29.41% 82.35% 147.06% 52.94% 94.12% 123.53% 100.00%
P/EPS -3.01 17.66 4.35 -9.81 -50.42 3.47 3.10 - YoY % -117.04% 305.98% 144.34% 80.54% -1,553.03% 11.94% - Horiz. % -97.10% 569.68% 140.32% -316.45% -1,626.45% 111.94% 100.00%
EY -33.19 5.66 22.97 -10.19 -1.98 28.81 32.21 - YoY % -686.40% -75.36% 325.42% -414.65% -106.87% -10.56% - Horiz. % -103.04% 17.57% 71.31% -31.64% -6.15% 89.44% 100.00%
DY 3.06 0.00 0.70 0.00 0.00 0.24 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 1,275.00% 0.00% 291.67% 0.00% 0.00% 100.00% -
P/NAPS 0.59 1.01 0.80 0.49 0.88 1.39 1.25 -11.76% YoY % -41.58% 26.25% 63.27% -44.32% -36.69% 11.20% - Horiz. % 47.20% 80.80% 64.00% 39.20% 70.40% 111.20% 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
HRC Bursa Q1 2022.pdf 
