[HIBISCS] QoQ TTM Result on 2017-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 394,344 284,182 278,004 264,764 261,273 235,525 198,060 58.47% QoQ % 38.76% 2.22% 5.00% 1.34% 10.93% 18.92% - Horiz. % 199.10% 143.48% 140.36% 133.68% 131.92% 118.92% 100.00%
PBT 244,467 132,101 67,323 64,248 62,007 57,542 120,590 60.39% QoQ % 85.06% 96.22% 4.79% 3.61% 7.76% -52.28% - Horiz. % 202.73% 109.55% 55.83% 53.28% 51.42% 47.72% 100.00%
Tax -40,755 -18,486 -30,358 -27,650 44,090 58,853 69,825 - QoQ % -120.46% 39.11% -9.79% -162.71% -25.08% -15.71% - Horiz. % -58.37% -26.47% -43.48% -39.60% 63.14% 84.29% 100.00%
NP 203,712 113,615 36,965 36,598 106,097 116,395 190,415 4.62% QoQ % 79.30% 207.36% 1.00% -65.51% -8.85% -38.87% - Horiz. % 106.98% 59.67% 19.41% 19.22% 55.72% 61.13% 100.00%
NP to SH 203,712 113,615 36,965 36,598 106,097 116,395 190,415 4.62% QoQ % 79.30% 207.36% 1.00% -65.51% -8.85% -38.87% - Horiz. % 106.98% 59.67% 19.41% 19.22% 55.72% 61.13% 100.00%
Tax Rate 16.67 % 13.99 % 45.09 % 43.04 % -71.10 % -102.28 % -57.90 % - QoQ % 19.16% -68.97% 4.76% 160.53% 30.48% -76.65% - Horiz. % -28.79% -24.16% -77.88% -74.34% 122.80% 176.65% 100.00%
Total Cost 190,632 170,567 241,039 228,166 155,176 119,130 7,645 758.56% QoQ % 11.76% -29.24% 5.64% 47.04% 30.26% 1,458.27% - Horiz. % 2,493.55% 2,231.09% 3,152.90% 2,984.51% 2,029.77% 1,558.27% 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 0 0 0 0 0 0 0 - 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 51.66 % 39.98 % 13.30 % 13.82 % 40.61 % 49.42 % 96.14 % -33.98% QoQ % 29.21% 200.60% -3.76% -65.97% -17.83% -48.60% - Horiz. % 53.73% 41.59% 13.83% 14.37% 42.24% 51.40% 100.00%
ROE 20.36 % 12.99 % 4.83 % 4.86 % 14.42 % 15.53 % 26.02 % -15.12% QoQ % 56.74% 168.94% -0.62% -66.30% -7.15% -40.32% - Horiz. % 78.25% 49.92% 18.56% 18.68% 55.42% 59.68% 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 24.83 17.87 18.15 17.92 18.11 16.34 14.07 46.19% QoQ % 38.95% -1.54% 1.28% -1.05% 10.83% 16.13% - Horiz. % 176.47% 127.01% 129.00% 127.36% 128.71% 116.13% 100.00%
EPS 12.83 7.15 2.41 2.48 7.36 8.08 13.53 -3.49% QoQ % 79.44% 196.68% -2.82% -66.30% -8.91% -40.28% - Horiz. % 94.83% 52.85% 17.81% 18.33% 54.40% 59.72% 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 - 1,588,228 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 24.83 17.89 17.50 16.67 16.45 14.83 12.47 58.47% QoQ % 38.79% 2.23% 4.98% 1.34% 10.92% 18.93% - Horiz. % 199.12% 143.46% 140.34% 133.68% 131.92% 118.93% 100.00%
EPS 12.83 7.15 2.33 2.30 6.68 7.33 11.99 4.63% QoQ % 79.44% 206.87% 1.30% -65.57% -8.87% -38.87% - Horiz. % 107.01% 59.63% 19.43% 19.18% 55.71% 61.13% 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 0.5506 0.4821 0.4744 0.4632 0.4718 0.4608 23.25% QoQ % 14.42% 14.21% 1.62% 2.42% -1.82% 2.39% - Horiz. % 136.72% 119.49% 104.62% 102.95% 100.52% 102.39% 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 3.56 4.59 4.93 3.60 2.26 2.72 2.91 14.43% QoQ % -22.44% -6.90% 36.94% 59.29% -16.91% -6.53% - Horiz. % 122.34% 157.73% 169.42% 123.71% 77.66% 93.47% 100.00%
P/EPS 6.90 11.48 37.08 26.04 5.57 5.51 3.03 73.35% QoQ % -39.90% -69.04% 42.40% 367.50% 1.09% 81.85% - Horiz. % 227.72% 378.88% 1,223.76% 859.41% 183.83% 181.85% 100.00%
EY 14.49 8.71 2.70 3.84 17.94 18.15 33.00 -42.32% QoQ % 66.36% 222.59% -29.69% -78.60% -1.16% -45.00% - Horiz. % 43.91% 26.39% 8.18% 11.64% 54.36% 55.00% 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 0.7150 0.4250 0.4300 0.5150 -
P/RPS 4.43 4.90 5.32 3.99 2.35 2.63 3.66 13.61% QoQ % -9.59% -7.89% 33.33% 69.79% -10.65% -28.14% - Horiz. % 121.04% 133.88% 145.36% 109.02% 64.21% 71.86% 100.00%
P/EPS 8.58 12.24 39.98 28.86 5.78 5.32 3.81 72.06% QoQ % -29.90% -69.38% 38.53% 399.31% 8.65% 39.63% - Horiz. % 225.20% 321.26% 1,049.34% 757.48% 151.71% 139.63% 100.00%
EY 11.66 8.17 2.50 3.46 17.31 18.78 26.27 -41.90% QoQ % 42.72% 226.80% -27.75% -80.01% -7.83% -28.51% - Horiz. % 44.39% 31.10% 9.52% 13.17% 65.89% 71.49% 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 1.40 0.83 0.83 0.99 46.35% QoQ % 10.06% -17.62% 37.86% 68.67% 0.00% -16.16% - Horiz. % 176.77% 160.61% 194.95% 141.41% 83.84% 83.84% 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 
