[HIBISCS] QoQ Cumulative Quarter Result on 2017-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 359,955 394,344 209,717 134,297 58,236 261,273 186,808 54.78% QoQ % -8.72% 88.04% 56.16% 130.61% -77.71% 39.86% - Horiz. % 192.69% 211.10% 112.26% 71.89% 31.17% 139.86% 100.00%
PBT 165,210 244,467 104,398 22,829 9,722 62,007 34,304 184.91% QoQ % -32.42% 134.17% 357.30% 134.82% -84.32% 80.76% - Horiz. % 481.61% 712.65% 304.33% 66.55% 28.34% 180.76% 100.00%
Tax -65,209 -40,755 563 -1,003 1,062 44,090 63,139 - QoQ % -60.00% -7,338.90% 156.13% -194.44% -97.59% -30.17% - Horiz. % -103.28% -64.55% 0.89% -1.59% 1.68% 69.83% 100.00%
NP 100,001 203,712 104,961 21,826 10,784 106,097 97,443 1.74% QoQ % -50.91% 94.08% 380.90% 102.39% -89.84% 8.88% - Horiz. % 102.63% 209.06% 107.72% 22.40% 11.07% 108.88% 100.00%
NP to SH 100,001 203,712 104,961 21,826 10,784 106,097 97,443 1.74% QoQ % -50.91% 94.08% 380.90% 102.39% -89.84% 8.88% - Horiz. % 102.63% 209.06% 107.72% 22.40% 11.07% 108.88% 100.00%
Tax Rate 39.47 % 16.67 % -0.54 % 4.39 % -10.92 % -71.10 % -184.06 % - QoQ % 136.77% 3,187.04% -112.30% 140.20% 84.64% 61.37% - Horiz. % -21.44% -9.06% 0.29% -2.39% 5.93% 38.63% 100.00%
Total Cost 259,954 190,632 104,756 112,471 47,452 155,176 89,365 103.64% QoQ % 36.36% 81.98% -6.86% 137.02% -69.42% 73.64% - Horiz. % 290.89% 213.32% 117.22% 125.86% 53.10% 173.64% 100.00%
Net Worth 1,111,760 1,000,584 874,475 765,753 753,402 720,498 732,230 32.07% QoQ % 11.11% 14.42% 14.20% 1.64% 4.57% -1.60% - Horiz. % 151.83% 136.65% 119.43% 104.58% 102.89% 98.40% 100.00%
Dividend 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,111,760 1,000,584 874,475 765,753 753,402 720,498 732,230 32.07% QoQ % 11.11% 14.42% 14.20% 1.64% 4.57% -1.60% - Horiz. % 151.83% 136.65% 119.43% 104.58% 102.89% 98.40% 100.00%
NOSH 1,588,228 1,588,228 1,589,956 1,531,506 1,477,260 1,412,742 1,408,135 8.35% QoQ % 0.00% -0.11% 3.82% 3.67% 4.57% 0.33% - Horiz. % 112.79% 112.79% 112.91% 108.76% 104.91% 100.33% 100.00%
Ratio Analysis 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 27.78 % 51.66 % 50.05 % 16.25 % 18.52 % 40.61 % 52.16 % -34.27% QoQ % -46.23% 3.22% 208.00% -12.26% -54.40% -22.14% - Horiz. % 53.26% 99.04% 95.95% 31.15% 35.51% 77.86% 100.00%
ROE 8.99 % 20.36 % 12.00 % 2.85 % 1.43 % 14.73 % 13.31 % -23.00% QoQ % -55.84% 69.67% 321.05% 99.30% -90.29% 10.67% - Horiz. % 67.54% 152.97% 90.16% 21.41% 10.74% 110.67% 100.00%
Per Share 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 22.66 24.83 13.19 8.77 3.94 18.49 13.27 42.82% QoQ % -8.74% 88.25% 50.40% 122.59% -78.69% 39.34% - Horiz. % 170.76% 187.11% 99.40% 66.09% 29.69% 139.34% 100.00%
EPS 6.30 13.19 6.87 1.45 0.73 7.51 6.92 -6.06% QoQ % -52.24% 91.99% 373.79% 98.63% -90.28% 8.53% - Horiz. % 91.04% 190.61% 99.28% 20.95% 10.55% 108.53% 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 0.7000 0.6300 0.5500 0.5000 0.5100 0.5100 0.5200 21.89% QoQ % 11.11% 14.55% 10.00% -1.96% 0.00% -1.92% - Horiz. % 134.62% 121.15% 105.77% 96.15% 98.08% 98.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 22.66 24.83 13.20 8.46 3.67 16.45 11.76 54.78% QoQ % -8.74% 88.11% 56.03% 130.52% -77.69% 39.88% - Horiz. % 192.69% 211.14% 112.24% 71.94% 31.21% 139.88% 100.00%
EPS 6.30 13.19 6.61 1.37 0.68 6.68 6.14 1.73% QoQ % -52.24% 99.55% 382.48% 101.47% -89.82% 8.79% - Horiz. % 102.61% 214.82% 107.65% 22.31% 11.07% 108.79% 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 0.7000 0.6300 0.5506 0.4821 0.4744 0.4536 0.4610 32.08% QoQ % 11.11% 14.42% 14.21% 1.62% 4.59% -1.61% - Horiz. % 151.84% 136.66% 119.44% 104.58% 102.91% 98.39% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.2600 0.8850 0.8200 0.8950 0.6450 0.4100 0.4450 -
P/RPS 5.56 3.56 6.22 10.21 16.36 2.22 3.35 40.14% QoQ % 56.18% -42.77% -39.08% -37.59% 636.94% -33.73% - Horiz. % 165.97% 106.27% 185.67% 304.78% 488.36% 66.27% 100.00%
P/EPS 20.01 6.90 12.42 62.80 88.36 5.46 6.43 113.01% QoQ % 190.00% -44.44% -80.22% -28.93% 1,518.32% -15.09% - Horiz. % 311.20% 107.31% 193.16% 976.67% 1,374.18% 84.91% 100.00%
EY 5.00 14.49 8.05 1.59 1.13 18.32 15.55 -53.03% QoQ % -65.49% 80.00% 406.29% 40.71% -93.83% 17.81% - Horiz. % 32.15% 93.18% 51.77% 10.23% 7.27% 117.81% 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 1.80 1.40 1.49 1.79 1.26 0.80 0.86 63.55% QoQ % 28.57% -6.04% -16.76% 42.06% 57.50% -6.98% - Horiz. % 209.30% 162.79% 173.26% 208.14% 146.51% 93.02% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 29/08/18 28/05/18 21/02/18 28/11/17 28/08/17 24/05/17 -
Price 0.9850 1.1000 0.8750 0.9650 0.7350 0.4250 0.4400 -
P/RPS 4.35 4.43 6.63 11.00 18.64 2.30 3.32 19.72% QoQ % -1.81% -33.18% -39.73% -40.99% 710.43% -30.72% - Horiz. % 131.02% 133.43% 199.70% 331.33% 561.45% 69.28% 100.00%
P/EPS 15.64 8.58 13.25 67.71 100.68 5.66 6.36 82.09% QoQ % 82.28% -35.25% -80.43% -32.75% 1,678.80% -11.01% - Horiz. % 245.91% 134.91% 208.33% 1,064.62% 1,583.02% 88.99% 100.00%
EY 6.39 11.66 7.54 1.48 0.99 17.67 15.73 -45.12% QoQ % -45.20% 54.64% 409.46% 49.49% -94.40% 12.33% - Horiz. % 40.62% 74.13% 47.93% 9.41% 6.29% 112.33% 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 1.41 1.75 1.59 1.93 1.44 0.83 0.85 40.09% QoQ % -19.43% 10.06% -17.62% 34.03% 73.49% -2.35% - Horiz. % 165.88% 205.88% 187.06% 227.06% 169.41% 97.65% 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 Q2 2018.pdf 
