Hengyang Petrochemical Logistics Ltd
SGX:5PD
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
H
|
Hengyang Petrochemical Logistics Ltd
SGX:5PD
|
CN |
|
IC Capitalight Corp
OTC:ICPLF
|
CA |
|
N
|
Nikon Corp
OTC:NINOF
|
JP |
|
R
|
Reklaim Ltd
OTC:MYIDF
|
CA |
|
S
|
Signify NV
F:G14
|
NL |
|
E
|
enX Group Ltd
JSE:ENX
|
ZA |
|
R
|
Rhoen Klinikum AG
SWB:RHK
|
DE |
|
Hut 8 Mining Corp
F:1YT
|
CA |
|
Reliv International Inc
OTC:RELV
|
US |
|
Rajoo Engineers Ltd
BSE:522257
|
IN |
Income Statement
Earnings Waterfall
Hengyang Petrochemical Logistics Ltd
Income Statement
Hengyang Petrochemical Logistics Ltd
| Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
(3)
|
2
|
2
|
2
|
(8)
|
2
|
2
|
2
|
(8)
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
3
|
0
|
0
|
1
|
1
|
2
|
4
|
4
|
5
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
65
N/A
|
65
+1%
|
67
+3%
|
68
+1%
|
70
+4%
|
76
+9%
|
77
+1%
|
78
+2%
|
89
+14%
|
99
+11%
|
109
+10%
|
115
+6%
|
110
-4%
|
105
-5%
|
102
-2%
|
103
+1%
|
127
+23%
|
154
+21%
|
182
+18%
|
185
+2%
|
187
+1%
|
181
-3%
|
181
0%
|
221
+22%
|
212
-4%
|
213
+0%
|
111
-48%
|
42
-62%
|
0
N/A
|
(12)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(36)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(30)
|
(30)
|
(32)
|
(33)
|
(35)
|
(39)
|
(40)
|
(42)
|
(49)
|
(55)
|
(60)
|
(63)
|
(64)
|
(62)
|
(65)
|
(67)
|
(98)
|
(125)
|
(155)
|
(161)
|
(160)
|
(156)
|
(151)
|
(179)
|
(167)
|
(159)
|
(84)
|
(35)
|
0
|
(2)
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
35
N/A
|
35
+0%
|
35
+0%
|
35
-1%
|
35
0%
|
37
+8%
|
37
+0%
|
36
-3%
|
40
+11%
|
44
+9%
|
49
+11%
|
52
+6%
|
46
-10%
|
43
-8%
|
38
-12%
|
36
-5%
|
30
-18%
|
29
-2%
|
26
-9%
|
24
-9%
|
27
+15%
|
26
-6%
|
30
+17%
|
43
+42%
|
45
+6%
|
54
+19%
|
27
-51%
|
7
-73%
|
0
N/A
|
(15)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(2)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7)
|
(18)
|
(18)
|
(19)
|
(9)
|
(10)
|
(11)
|
(11)
|
(13)
|
(16)
|
(16)
|
(19)
|
(21)
|
(20)
|
(23)
|
(32)
|
(38)
|
(39)
|
(37)
|
(30)
|
(32)
|
(38)
|
(42)
|
(50)
|
(48)
|
(43)
|
(26)
|
(12)
|
(5)
|
(5)
|
(8)
|
(8)
|
(4)
|
4
|
(2)
|
(2)
|
(4)
|
(24)
|
(15)
|
(6)
|
(3)
|
(3)
|
2
|
2
|
0
|
(0)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Selling, General & Administrative |
(7)
|
(7)
|
(7)
|
(8)
|
(10)
|
(12)
|
(13)
|
(13)
|
(16)
|
(20)
|
(20)
|
(23)
|
(21)
|
(23)
|
(26)
|
(28)
|
(37)
|
(42)
|
(42)
|
(43)
|
(34)
|
(42)
|
(45)
|
(53)
|
(47)
|
(46)
|
(28)
|
(14)
|
(5)
|
(5)
|
(7)
|
(8)
|
(6)
|
3
|
(4)
|
(3)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(6)
|
(5)
|
(6)
|
(7)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(11)
|
(11)
|
(11)
|
2
|
2
|
2
|
2
|
4
|
4
|
4
|
4
|
2
|
3
|
4
|
(4)
|
2
|
3
|
5
|
13
|
4
|
4
|
3
|
3
|
2
|
3
|
2
|
2
|
0
|
0
|
(1)
|
0
|
2
|
2
|
3
|
2
|
1
|
(20)
|
(10)
|
(1)
|
2
|
2
|
6
|
6
|
6
|
5
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
28
N/A
|
17
-40%
|
17
-1%
|
16
-5%
|
26
+62%
|
28
+8%
|
27
-3%
|
25
-7%
|
28
+11%
|
28
+1%
|
33
+17%
|
33
+2%
|
26
-23%
|
23
-12%
|
15
-34%
|
4
-74%
|
(8)
N/A
|
(10)
-20%
|
(11)
-16%
|
(6)
+45%
|
(4)
+26%
|
(12)
-175%
|
(12)
0%
|
(8)
+37%
|
(2)
+68%
|
10
N/A
|
1
-95%
|
(5)
N/A
|
(5)
+2%
|
(19)
-306%
|
(8)
+59%
|
(8)
+2%
|
(4)
+43%
|
2
N/A
|
(2)
N/A
|
(2)
-3%
|
(4)
-146%
|
(24)
-535%
|
(15)
+39%
|
(6)
+61%
|
(3)
+51%
|
(3)
+12%
|
2
N/A
|
2
+6%
|
0
-77%
|
(0)
N/A
|
(4)
-2 803%
|
(5)
-3%
|
(4)
+12%
|
(3)
+14%
|
(3)
+11%
|
(5)
-49%
|
(5)
+2%
|
(6)
-23%
|
(6)
-10%
|
(5)
+20%
|
(5)
-6%
|
(5)
+3%
|
(5)
+4%
|
(5)
+2%
|
(5)
+3%
|
(5)
-1%
|
(5)
+2%
|
(5)
-3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(7)
|
(10)
|
(12)
|
(12)
|
(10)
|
(8)
|
(6)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(8)
|
(3)
|
(1)
|
0
|
(1)
|
0
|
(5)
|
(25)
|
(20)
|
(35)
|
(39)
|
(22)
|
(8)
|
(12)
|
(19)
|
(33)
|
(40)
|
(42)
|
(41)
|
(3)
|
15
|
21
|
7
|
(1)
|
(31)
|
(30)
|
(4)
|
(5)
|
17
|
10
|
(1)
|
(18)
|
(11)
|
0
|
3
|
5
|
2
|
(10)
|
(11)
|
|
| Non-Reccuring Items |
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(0)
|
1
|
(0)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
14
N/A
|
15
+2%
|
15
+3%
|
14
-6%
|
24
+72%
|
26
+7%
|
25
-3%
|
23
-7%
|
24
+4%
|
21
-11%
|
23
+7%
|
22
-6%
|
14
-34%
|
12
-15%
|
7
-46%
|
(2)
N/A
|
(10)
-323%
|
(11)
-5%
|
(11)
-5%
|
(7)
+42%
|
(5)
+22%
|
(15)
-188%
|
(16)
-9%
|
(12)
+23%
|
(8)
+37%
|
2
N/A
|
(2)
N/A
|
(6)
-216%
|
(5)
+21%
|
(20)
-323%
|
(8)
+61%
|
(13)
-70%
|
(29)
-123%
|
(18)
+38%
|
(37)
-103%
|
(40)
-9%
|
(25)
+37%
|
(33)
-29%
|
(27)
+17%
|
(25)
+10%
|
(36)
-48%
|
(42)
-16%
|
(40)
+5%
|
(39)
+2%
|
(3)
+93%
|
15
N/A
|
17
+10%
|
3
-85%
|
(24)
N/A
|
(34)
-44%
|
(33)
+4%
|
(9)
+73%
|
19
N/A
|
11
-40%
|
4
-62%
|
(6)
N/A
|
(23)
-291%
|
(16)
+31%
|
(5)
+70%
|
(1)
+70%
|
0
N/A
|
(3)
N/A
|
(15)
-371%
|
(16)
-6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(9)
|
(6)
|
(7)
|
(7)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(3)
|
(2)
|
0
|
2
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
10
|
9
|
9
|
8
|
17
|
18
|
18
|
16
|
16
|
14
|
15
|
14
|
5
|
4
|
(1)
|
(11)
|
(17)
|
(18)
|
(18)
|
(13)
|
(13)
|
(21)
|
(22)
|
(18)
|
(13)
|
(4)
|
(5)
|
(8)
|
(5)
|
(19)
|
(8)
|
(13)
|
(29)
|
(18)
|
(37)
|
(40)
|
(25)
|
(33)
|
(27)
|
(25)
|
(36)
|
(42)
|
(40)
|
(39)
|
(3)
|
15
|
17
|
2
|
(24)
|
(34)
|
(33)
|
(9)
|
19
|
11
|
4
|
(6)
|
(23)
|
(16)
|
(5)
|
(1)
|
0
|
(3)
|
(15)
|
(16)
|
|
| Income to Minority Interest |
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
4
|
4
|
3
|
4
|
3
|
6
|
7
|
5
|
3
|
(1)
|
(0)
|
1
|
(0)
|
5
|
1
|
2
|
9
|
5
|
13
|
14
|
8
|
10
|
8
|
7
|
12
|
14
|
13
|
14
|
8
|
3
|
2
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
10
N/A
|
9
-6%
|
9
-1%
|
8
-18%
|
17
+122%
|
18
+7%
|
18
-2%
|
16
-9%
|
16
+1%
|
14
-15%
|
15
+5%
|
14
-7%
|
5
-60%
|
4
-30%
|
(1)
N/A
|
(11)
-707%
|
(13)
-14%
|
(14)
-12%
|
(15)
-5%
|
(9)
+38%
|
(9)
-1%
|
(15)
-61%
|
(15)
-4%
|
(13)
+16%
|
(10)
+19%
|
(5)
+55%
|
(12)
-145%
|
(21)
-86%
|
(68)
-216%
|
(77)
-13%
|
78
N/A
|
82
+5%
|
112
+35%
|
119
+7%
|
(35)
N/A
|
(37)
-6%
|
(18)
+52%
|
(22)
-25%
|
(19)
+15%
|
(17)
+11%
|
(25)
-44%
|
(28)
-14%
|
(27)
+4%
|
(26)
+4%
|
6
N/A
|
18
+222%
|
19
+6%
|
2
-87%
|
(24)
N/A
|
(34)
-44%
|
(33)
+4%
|
(9)
+73%
|
19
N/A
|
11
-40%
|
4
-62%
|
(6)
N/A
|
(23)
-293%
|
(16)
+31%
|
(5)
+70%
|
(1)
+70%
|
0
N/A
|
(3)
N/A
|
(15)
-371%
|
(16)
-6%
|
|
| EPS (Diluted) |
0.08
N/A
|
0.07
-12%
|
0.06
-14%
|
0.06
N/A
|
0.12
+100%
|
0.12
N/A
|
0.11
-8%
|
0.1
-9%
|
0.11
+10%
|
0.09
-18%
|
0.09
N/A
|
0.08
-11%
|
0.03
-63%
|
0.02
-33%
|
-0.01
N/A
|
-0.05
-400%
|
-0.06
-20%
|
-0.07
-17%
|
-0.07
N/A
|
-0.05
+29%
|
-0.04
+20%
|
-0.08
-100%
|
-0.09
-12%
|
-0.07
+22%
|
-0.05
+29%
|
-0.02
+60%
|
-0.05
-150%
|
-0.1
-100%
|
-0.33
-230%
|
-0.37
-12%
|
0.38
N/A
|
0.4
+5%
|
0.54
+35%
|
0.58
+7%
|
-0.17
N/A
|
-0.18
-6%
|
-0.09
+50%
|
-0.11
-22%
|
-0.09
+18%
|
-0.08
+11%
|
-0.12
-50%
|
-0.14
-17%
|
-0.13
+7%
|
-0.13
N/A
|
0.03
N/A
|
0.09
+200%
|
0.09
N/A
|
0.01
-89%
|
-0.12
N/A
|
-0.17
-42%
|
-0.16
+6%
|
-0.04
+75%
|
0.09
N/A
|
0.06
-33%
|
0.02
-67%
|
-0.03
N/A
|
-0.11
-267%
|
-0.08
+27%
|
-0.02
+75%
|
-0.01
+50%
|
0
N/A
|
-0.02
N/A
|
-0.07
-250%
|
-0.08
-14%
|
|