[HIBISCS] QoQ Annualized Quarter Result on 2019-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 809,345 862,290 637,196 988,303 1,001,645 1,050,226 1,439,820 -31.87% QoQ % -6.14% 35.33% -35.53% -1.33% -4.63% -27.06% - Horiz. % 56.21% 59.89% 44.26% 68.64% 69.57% 72.94% 100.00%
PBT 239,466 259,790 154,576 391,467 398,806 434,272 660,840 -49.14% QoQ % -7.82% 68.07% -60.51% -1.84% -8.17% -34.28% - Horiz. % 36.24% 39.31% 23.39% 59.24% 60.35% 65.72% 100.00%
Tax -111,545 -124,838 -89,664 -161,457 -125,090 -134,060 -260,836 -43.21% QoQ % 10.65% -39.23% 44.47% -29.07% 6.69% 48.60% - Horiz. % 42.76% 47.86% 34.38% 61.90% 47.96% 51.40% 100.00%
NP 127,921 134,952 64,912 230,010 273,716 300,212 400,004 -53.20% QoQ % -5.21% 107.90% -71.78% -15.97% -8.83% -24.95% - Horiz. % 31.98% 33.74% 16.23% 57.50% 68.43% 75.05% 100.00%
NP to SH 127,921 134,952 64,912 230,010 273,716 300,212 400,004 -53.20% QoQ % -5.21% 107.90% -71.78% -15.97% -8.83% -24.95% - Horiz. % 31.98% 33.74% 16.23% 57.50% 68.43% 75.05% 100.00%
Tax Rate 46.58 % 48.05 % 58.01 % 41.24 % 31.37 % 30.87 % 39.47 % 11.66% QoQ % -3.06% -17.17% 40.66% 31.46% 1.62% -21.79% - Horiz. % 118.01% 121.74% 146.97% 104.48% 79.48% 78.21% 100.00%
Total Cost 681,424 727,338 572,284 758,293 727,929 750,014 1,039,816 -24.53% QoQ % -6.31% 27.09% -24.53% 4.17% -2.94% -27.87% - Horiz. % 65.53% 69.95% 55.04% 72.93% 70.01% 72.13% 100.00%
Net Worth 1,365,876 1,286,465 1,254,700 1,238,818 1,207,053 1,159,407 1,111,760 14.70% QoQ % 6.17% 2.53% 1.28% 2.63% 4.11% 4.29% - Horiz. % 122.86% 115.71% 112.86% 111.43% 108.57% 104.29% 100.00%
Dividend 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,365,876 1,286,465 1,254,700 1,238,818 1,207,053 1,159,407 1,111,760 14.70% QoQ % 6.17% 2.53% 1.28% 2.63% 4.11% 4.29% - Horiz. % 122.86% 115.71% 112.86% 111.43% 108.57% 104.29% 100.00%
NOSH 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 - QoQ % 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 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 15.81 % 15.65 % 10.19 % 23.27 % 27.33 % 28.59 % 27.78 % -31.30% QoQ % 1.02% 53.58% -56.21% -14.86% -4.41% 2.92% - Horiz. % 56.91% 56.34% 36.68% 83.77% 98.38% 102.92% 100.00%
ROE 9.37 % 10.49 % 5.17 % 18.57 % 22.68 % 25.89 % 35.98 % -59.19% QoQ % -10.68% 102.90% -72.16% -18.12% -12.40% -28.04% - Horiz. % 26.04% 29.16% 14.37% 51.61% 63.04% 71.96% 100.00%
Per Share 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 50.96 54.29 40.12 62.23 63.07 66.13 90.66 -31.87% QoQ % -6.13% 35.32% -35.53% -1.33% -4.63% -27.06% - Horiz. % 56.21% 59.88% 44.25% 68.64% 69.57% 72.94% 100.00%
EPS 8.05 8.50 4.08 14.48 17.24 18.90 25.20 -53.24% QoQ % -5.29% 108.33% -71.82% -16.01% -8.78% -25.00% - Horiz. % 31.94% 33.73% 16.19% 57.46% 68.41% 75.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.8600 0.8100 0.7900 0.7800 0.7600 0.7300 0.7000 14.70% QoQ % 6.17% 2.53% 1.28% 2.63% 4.11% 4.29% - Horiz. % 122.86% 115.71% 112.86% 111.43% 108.57% 104.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,727,389 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 46.85 49.92 36.89 57.21 57.99 60.80 83.35 -31.87% QoQ % -6.15% 35.32% -35.52% -1.35% -4.62% -27.05% - Horiz. % 56.21% 59.89% 44.26% 68.64% 69.57% 72.95% 100.00%
EPS 7.41 7.81 3.76 13.32 15.85 17.38 23.16 -53.19% QoQ % -5.12% 107.71% -71.77% -15.96% -8.80% -24.96% - Horiz. % 31.99% 33.72% 16.23% 57.51% 68.44% 75.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.7907 0.7447 0.7264 0.7172 0.6988 0.6712 0.6436 14.69% QoQ % 6.18% 2.52% 1.28% 2.63% 4.11% 4.29% - Horiz. % 122.86% 115.71% 112.87% 111.44% 108.58% 104.29% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.3400 0.9400 0.9550 1.0700 1.0700 0.8400 1.2600 -
P/RPS 0.67 1.73 2.38 1.72 1.70 1.27 1.39 -38.50% QoQ % -61.27% -27.31% 38.37% 1.18% 33.86% -8.63% - Horiz. % 48.20% 124.46% 171.22% 123.74% 122.30% 91.37% 100.00%
P/EPS 4.22 11.06 23.37 7.39 6.21 4.44 5.00 -10.68% QoQ % -61.84% -52.67% 216.24% 19.00% 39.86% -11.20% - Horiz. % 84.40% 221.20% 467.40% 147.80% 124.20% 88.80% 100.00%
EY 23.69 9.04 4.28 13.53 16.11 22.50 19.99 11.98% QoQ % 162.06% 111.21% -68.37% -16.01% -28.40% 12.56% - Horiz. % 118.51% 45.22% 21.41% 67.68% 80.59% 112.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.40 1.16 1.21 1.37 1.41 1.15 1.80 -63.28% QoQ % -65.52% -4.13% -11.68% -2.84% 22.61% -36.11% - Horiz. % 22.22% 64.44% 67.22% 76.11% 78.33% 63.89% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 19/05/20 25/02/20 21/11/19 20/08/19 27/05/19 19/02/19 27/11/18 -
Price 0.6050 0.8800 0.9150 1.0100 1.0200 1.0500 0.9850 -
P/RPS 1.19 1.62 2.28 1.62 1.62 1.59 1.09 6.02% QoQ % -26.54% -28.95% 40.74% 0.00% 1.89% 45.87% - Horiz. % 109.17% 148.62% 209.17% 148.62% 148.62% 145.87% 100.00%
P/EPS 7.51 10.36 22.39 6.97 5.92 5.55 3.91 54.46% QoQ % -27.51% -53.73% 221.23% 17.74% 6.67% 41.94% - Horiz. % 192.07% 264.96% 572.63% 178.26% 151.41% 141.94% 100.00%
EY 13.31 9.66 4.47 14.34 16.90 18.00 25.57 -35.27% QoQ % 37.78% 116.11% -68.83% -15.15% -6.11% -29.61% - Horiz. % 52.05% 37.78% 17.48% 56.08% 66.09% 70.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.70 1.09 1.16 1.29 1.34 1.44 1.41 -37.28% QoQ % -35.78% -6.03% -10.08% -3.73% -6.94% 2.13% - Horiz. % 49.65% 77.30% 82.27% 91.49% 95.04% 102.13% 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
HPB - QR Q4 2019 (Final).pdf 
