3.92 (-2.0%)

T-O: 4.04 (08:59:00)
Last updated: 17:00

Fundamental   2.6  
Technical   1.3  
Total Score   3.9  



iSaham Fundamental Trend

FCON: 0.53 | Sharpe Ratio: -0.04 | LTS: 5.2

Quarter Reports

Trailing Dividend

Financial Ratios

EPS 94.46 sen
Trailing PE (Sector Median: 13.5) 4.2
PEG 0.04
Altman Z 2.6
Beaver -0.187
Current Ratio 1.29
Debt-Equity (DE) Ratio 1.32
FCF Yield -50.97 %
Revenue QoQ 106.09 %
Revenue YoY -19.95 %
Profit QoQ -221.99 %
Profit YoY 533.85 %
All-Time Profit Margin (Sector Median: 3.3) 4.1 %
ROE (ROIC: 11.53) 13.99 %
Dividend Per Share (DPS) 4.0 sen
Dividend Yield (DY) 1.02 %

Fair Value

Weighted Average Fair Value: 12.6

Discounted Cash Flow (DCF) 5% Growth 9.05
Discounted Cash Flow (DCF) 10% Growth 11.96
Relative Valuation 12.6
Graham Formula 9.95
Graham Number 14.48
Net Tangible Asset (NTA) 6.75
Consistent QR FV N/APremium Access Only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit -59.38
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 50.49
Expected Revenue (M) 879.65
Expected Growth (%) -12.0

Directors Share Purchases (Beta)

No transaction in the last 2 months.



Market Cap: 1176 M.

Number of Shares: 300 M.

Adjusted Float: 34.62%.

Stock highly correlated with

IOIPG (95%)

APM (88%)

LEESK (88%)


Manipulation Indicator: Very hard to manipulate.

Hengyuan Refining Company Berhad (formerly known as Shell Refining Company (Federation of Malaya) Berhad), is engaged in the refining and manufacture of petroleum products in Malaysia. The company's petroleum products include liquefied petroleum gas or LPG; propylene; gasoline or petrol; jet fuel or Avtur; Gasoil or diesel; and sulphur, as well as various petroleum components. It offers its products to power, food, general manufacturing, steel, automotive manufacturing, marine, aviation, and transportation industries, as well as motorists and home applications. The company was incorporated in 1960 and is based in Port Dickson, Malaysia.

Sectors: Petrol Refiners and Distributors, Downstream Oil & Gas, Oil & Gas, Petrochemicals, Oil & Gas Producers, Energy, Post MCO

Code: 4324

Website: http://hrc.com.my/

Related Links: Bursa | Annual Report | Announcement

Top Shareholdings

Updated on 19-Mar-2019

Shareholder Value (M)
Malaysia Hengyuan International Limited 600.03
Kam Loong Mining Sdn Bhd 21.87
Amanah Saham Bumiputera 21.86
Foo Khen Ling 20.78
Tan Kah Hock 12.59
Deva Dassan Solomon 9.45
Goh Ching Mun 8.2
Helina Shanti Solomon 5.74
New York State Common Retirement Fund 5.23
Manulife Investment Progress Fund 5.04
Inbamanay A/P M J Arumanayagam 4.77
California State Teachers Retirement System 4.72
Employees Provident Fund Board 4.68
Emerging Market Core Equity Portfolio DFA Investment Dimensions Group Inc 4.22
Deva Dassan Solomon 4.21
Wong Siew Fah 3.57
Manulife Insurance Berhad (Equity Fund) 3.56
John Devaraj Solomon 3.34
Selina Sharmalar Solomon 3.3
Kam Loong Credit Sdn Bhd 3.14
Eletechnics Sdn Bhd 3.14
Lee Foundation 3.1
Deva Dassan Solomon 3.07
UOB Kay Hian Pte Ltd 3.0
Law King Yong 2.99
Soon Hock Teong 2.94
Reuben Tan Cherh Chung 2.74
Inbamanay A/P M J Arumanayagam 2.66
Ong Saut Mee 2.59