[HIBISCS] QoQ Quarter Result on 2017-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 184,627 75,420 76,061 58,236 74,465 69,242 62,821 105.58% QoQ % 144.80% -0.84% 30.61% -21.79% 7.54% 10.22% - Horiz. % 293.89% 120.06% 121.08% 92.70% 118.54% 110.22% 100.00%
PBT 140,069 81,569 13,107 9,722 27,703 16,791 10,032 482.64% QoQ % 71.72% 522.33% 34.82% -64.91% 64.99% 67.37% - Horiz. % 1,396.22% 813.09% 130.65% 96.91% 276.15% 167.37% 100.00%
Tax -41,318 1,566 -2,065 1,062 -19,049 -10,306 643 - QoQ % -2,738.44% 175.84% -294.44% 105.58% -84.83% -1,702.80% - Horiz. % -6,425.82% 243.55% -321.15% 165.16% -2,962.52% -1,602.80% 100.00%
NP 98,751 83,135 11,042 10,784 8,654 6,485 10,675 342.47% QoQ % 18.78% 652.90% 2.39% 24.61% 33.45% -39.25% - Horiz. % 925.07% 778.78% 103.44% 101.02% 81.07% 60.75% 100.00%
NP to SH 98,751 83,135 11,042 10,784 8,654 6,485 10,675 342.47% QoQ % 18.78% 652.90% 2.39% 24.61% 33.45% -39.25% - Horiz. % 925.07% 778.78% 103.44% 101.02% 81.07% 60.75% 100.00%
Tax Rate 29.50 % -1.92 % 15.75 % -10.92 % 68.76 % 61.38 % -6.41 % - QoQ % 1,636.46% -112.19% 244.23% -115.88% 12.02% 1,057.57% - Horiz. % -460.22% 29.95% -245.71% 170.36% -1,072.70% -957.57% 100.00%
Total Cost 85,876 -7,715 65,019 47,452 65,811 62,757 52,146 39.58% QoQ % 1,213.10% -111.87% 37.02% -27.90% 4.87% 20.35% - Horiz. % 164.68% -14.79% 124.69% 91.00% 126.21% 120.35% 100.00%
Net Worth 1,000,584 874,475 765,753 753,402 735,589 749,377 731,916 23.25% QoQ % 14.42% 14.20% 1.64% 2.42% -1.84% 2.39% - Horiz. % 136.71% 119.48% 104.62% 102.94% 100.50% 102.39% 100.00%
Dividend 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,000,584 874,475 765,753 753,402 735,589 749,377 731,916 23.25% QoQ % 14.42% 14.20% 1.64% 2.42% -1.84% 2.39% - Horiz. % 136.71% 119.48% 104.62% 102.94% 100.50% 102.39% 100.00%
NOSH 1,588,228 1,589,956 1,531,506 1,477,260 1,442,333 1,441,111 1,407,531 8.41% QoQ % -0.11% 3.82% 3.67% 2.42% 0.08% 2.39% - Horiz. % 112.84% 112.96% 108.81% 104.95% 102.47% 102.39% 100.00%
Ratio Analysis 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 53.49 % 110.23 % 14.52 % 18.52 % 11.62 % 9.37 % 16.99 % 115.26% QoQ % -51.47% 659.16% -21.60% 59.38% 24.01% -44.85% - Horiz. % 314.83% 648.79% 85.46% 109.01% 68.39% 55.15% 100.00%
ROE 9.87 % 9.51 % 1.44 % 1.43 % 1.18 % 0.87 % 1.46 % 258.78% QoQ % 3.79% 560.42% 0.70% 21.19% 35.63% -40.41% - Horiz. % 676.03% 651.37% 98.63% 97.95% 80.82% 59.59% 100.00%
Per Share 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 11.62 4.74 4.97 3.94 5.16 4.80 4.46 89.67% QoQ % 145.15% -4.63% 26.14% -23.64% 7.50% 7.62% - Horiz. % 260.54% 106.28% 111.43% 88.34% 115.70% 107.62% 100.00%
EPS 6.22 5.26 0.72 0.73 0.60 0.45 0.76 307.68% QoQ % 18.25% 630.56% -1.37% 21.67% 33.33% -40.79% - Horiz. % 818.42% 692.11% 94.74% 96.05% 78.95% 59.21% 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 0.6300 0.5500 0.5000 0.5100 0.5100 0.5200 0.5200 13.69% QoQ % 14.55% 10.00% -1.96% 0.00% -1.92% 0.00% - Horiz. % 121.15% 105.77% 96.15% 98.08% 98.08% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,723,223 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 10.71 4.38 4.41 3.38 4.32 4.02 3.65 105.36% QoQ % 144.52% -0.68% 30.47% -21.76% 7.46% 10.14% - Horiz. % 293.42% 120.00% 120.82% 92.60% 118.36% 110.14% 100.00%
EPS 5.73 4.82 0.64 0.63 0.50 0.38 0.62 342.19% QoQ % 18.88% 653.13% 1.59% 26.00% 31.58% -38.71% - Horiz. % 924.19% 777.42% 103.23% 101.61% 80.65% 61.29% 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 0.5806 0.5075 0.4444 0.4372 0.4269 0.4349 0.4247 23.25% QoQ % 14.40% 14.20% 1.65% 2.41% -1.84% 2.40% - Horiz. % 136.71% 119.50% 104.64% 102.94% 100.52% 102.40% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.8850 0.8200 0.8950 0.6450 0.4100 0.4450 0.4100 -
P/RPS 7.61 17.29 18.02 16.36 7.94 9.26 9.19 -11.85% QoQ % -55.99% -4.05% 10.15% 106.05% -14.25% 0.76% - Horiz. % 82.81% 188.14% 196.08% 178.02% 86.40% 100.76% 100.00%
P/EPS 14.23 15.68 124.13 88.36 68.33 98.89 54.06 -59.03% QoQ % -9.25% -87.37% 40.48% 29.31% -30.90% 82.93% - Horiz. % 26.32% 29.00% 229.62% 163.45% 126.40% 182.93% 100.00%
EY 7.03 6.38 0.81 1.13 1.46 1.01 1.85 144.11% QoQ % 10.19% 687.65% -28.32% -22.60% 44.55% -45.41% - Horiz. % 380.00% 344.86% 43.78% 61.08% 78.92% 54.59% 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 1.40 1.49 1.79 1.26 0.80 0.86 0.79 46.60% QoQ % -6.04% -16.76% 42.06% 57.50% -6.98% 8.86% - Horiz. % 177.22% 188.61% 226.58% 159.49% 101.27% 108.86% 100.00%
Price Multiplier on Announcement Date 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 28/05/18 21/02/18 28/11/17 28/08/17 24/05/17 22/02/17 -
Price 1.1000 0.8750 0.9650 0.7350 0.4250 0.4400 0.5450 -
P/RPS 9.46 18.45 19.43 18.64 8.23 9.16 12.21 -15.68% QoQ % -48.73% -5.04% 4.24% 126.49% -10.15% -24.98% - Horiz. % 77.48% 151.11% 159.13% 152.66% 67.40% 75.02% 100.00%
P/EPS 17.69 16.73 133.84 100.68 70.83 97.78 71.86 -60.82% QoQ % 5.74% -87.50% 32.94% 42.14% -27.56% 36.07% - Horiz. % 24.62% 23.28% 186.25% 140.11% 98.57% 136.07% 100.00%
EY 5.65 5.98 0.75 0.99 1.41 1.02 1.39 155.35% QoQ % -5.52% 697.33% -24.24% -29.79% 38.24% -26.62% - Horiz. % 406.47% 430.22% 53.96% 71.22% 101.44% 73.38% 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 1.75 1.59 1.93 1.44 0.83 0.85 1.05 40.70% QoQ % 10.06% -17.62% 34.03% 73.49% -2.35% -19.05% - Horiz. % 166.67% 151.43% 183.81% 137.14% 79.05% 80.95% 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 Q1 2018 (30 September 2017) - Final.pdf 
