[HIBISCS] YoY Annual (Unaudited) Result on 2020-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 804,781 646,504 988,303 394,344 261,273 81,694 7,098 119.84% YoY % 24.48% -34.58% 150.62% 50.93% 219.82% 1,050.94% - Horiz. % 11,338.14% 9,108.26% 13,923.68% 5,555.71% 3,680.94% 1,150.94% 100.00%
PBT 167,603 25,289 391,467 244,467 62,007 -56,321 -65,874 - YoY % 562.75% -93.54% 60.13% 294.26% 210.10% 14.50% - Horiz. % -254.43% -38.39% -594.27% -371.11% -94.13% 85.50% 100.00%
Tax -63,927 -74,543 -161,457 -40,755 44,090 -3,639 624 - YoY % 14.24% 53.83% -296.16% -192.44% 1,311.60% -683.17% - Horiz. % -10,244.71% -11,945.99% -25,874.52% -6,531.25% 7,065.71% -583.17% 100.00%
NP 103,676 -49,254 230,010 203,712 106,097 -59,960 -65,250 - YoY % 310.49% -121.41% 12.91% 92.01% 276.95% 8.11% - Horiz. % -158.89% 75.49% -352.51% -312.20% -162.60% 91.89% 100.00%
NP to SH 103,676 -49,254 230,010 203,712 106,097 -59,960 -65,250 - YoY % 310.49% -121.41% 12.91% 92.01% 276.95% 8.11% - Horiz. % -158.89% 75.49% -352.51% -312.20% -162.60% 91.89% 100.00%
Tax Rate 38.14 % 294.76 % 41.24 % 16.67 % -71.10 % - % - % - YoY % -87.06% 614.74% 147.39% 123.45% 0.00% 0.00% - Horiz. % -53.64% -414.57% -58.00% -23.45% 100.00% - -
Total Cost 701,105 695,758 758,293 190,632 155,176 141,654 72,348 45.96% YoY % 0.77% -8.25% 297.78% 22.85% 9.55% 95.80% - Horiz. % 969.07% 961.68% 1,048.12% 263.49% 214.49% 195.80% 100.00%
Net Worth 1,473,066 1,222,936 1,238,818 1,000,584 720,498 477,557 506,739 19.45% YoY % 20.45% -1.28% 23.81% 38.87% 50.87% -5.76% - Horiz. % 290.70% 241.33% 244.47% 197.46% 142.18% 94.24% 100.00%
Dividend 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 9,953 - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % 9.60 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Equity 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,473,066 1,222,936 1,238,818 1,000,584 720,498 477,557 506,739 19.45% YoY % 20.45% -1.28% 23.81% 38.87% 50.87% -5.76% - Horiz. % 290.70% 241.33% 244.47% 197.46% 142.18% 94.24% 100.00%
NOSH 1,990,630 1,588,228 1,588,228 1,588,228 1,412,742 1,061,238 921,344 13.69% YoY % 25.34% 0.00% 0.00% 12.42% 33.12% 15.18% - Horiz. % 216.06% 172.38% 172.38% 172.38% 153.33% 115.18% 100.00%
Ratio Analysis 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 12.88 % -7.62 % 23.27 % 51.66 % 40.61 % -73.40 % -919.27 % - YoY % 269.03% -132.75% -54.96% 27.21% 155.33% 92.02% - Horiz. % -1.40% 0.83% -2.53% -5.62% -4.42% 7.98% 100.00%
ROE 7.04 % -4.03 % 18.57 % 20.36 % 14.73 % -12.56 % -12.88 % - YoY % 274.69% -121.70% -8.79% 38.22% 217.28% 2.48% - Horiz. % -54.66% 31.29% -144.18% -158.07% -114.36% 97.52% 100.00%
Per Share 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 40.43 40.71 62.23 24.83 18.49 7.70 0.77 93.39% YoY % -0.69% -34.58% 150.62% 34.29% 140.13% 900.00% - Horiz. % 5,250.65% 5,287.01% 8,081.82% 3,224.68% 2,401.30% 1,000.00% 100.00%
EPS 5.91 -3.10 14.48 13.19 7.51 -5.66 -7.40 - YoY % 290.65% -121.41% 9.78% 75.63% 232.69% 23.51% - Horiz. % -79.86% 41.89% -195.68% -178.24% -101.49% 76.49% 100.00%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 0.7400 0.7700 0.7800 0.6300 0.5100 0.4500 0.5500 5.07% YoY % -3.90% -1.28% 23.81% 23.53% 13.33% -18.18% - Horiz. % 134.55% 140.00% 141.82% 114.55% 92.73% 81.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,007,508 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 40.09 32.20 49.23 19.64 13.01 4.07 0.35 120.22% YoY % 24.50% -34.59% 150.66% 50.96% 219.66% 1,062.86% - Horiz. % 11,454.29% 9,200.00% 14,065.71% 5,611.43% 3,717.14% 1,162.86% 100.00%
EPS 5.16 -2.45 11.46 10.15 5.29 -2.99 -3.25 - YoY % 310.61% -121.38% 12.91% 91.87% 276.92% 8.00% - Horiz. % -158.77% 75.38% -352.62% -312.31% -162.77% 92.00% 100.00%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 0.7338 0.6092 0.6171 0.4984 0.3589 0.2379 0.2524 19.45% YoY % 20.45% -1.28% 23.82% 38.87% 50.86% -5.74% - Horiz. % 290.73% 241.36% 244.49% 197.46% 142.19% 94.26% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.6850 0.6150 1.0700 0.8850 0.4100 0.1800 0.7450 -
P/RPS 1.69 1.51 1.72 3.56 2.22 2.34 96.70 -49.03% YoY % 11.92% -12.21% -51.69% 60.36% -5.13% -97.58% - Horiz. % 1.75% 1.56% 1.78% 3.68% 2.30% 2.42% 100.00%
P/EPS 13.15 -19.83 7.39 6.90 5.46 -3.19 -10.52 - YoY % 166.31% -368.34% 7.10% 26.37% 271.16% 69.68% - Horiz. % -125.00% 188.50% -70.25% -65.59% -51.90% 30.32% 100.00%
EY 7.60 -5.04 13.53 14.49 18.32 -31.39 -9.51 - YoY % 250.79% -137.25% -6.63% -20.91% 158.36% -230.07% - Horiz. % -79.92% 53.00% -142.27% -152.37% -192.64% 330.07% 100.00%
DY 0.73 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 0.93 0.80 1.37 1.40 0.80 0.40 1.35 -6.02% YoY % 16.25% -41.61% -2.14% 75.00% 100.00% -70.37% - Horiz. % 68.89% 59.26% 101.48% 103.70% 59.26% 29.63% 100.00%
Price Multiplier on Announcement Date 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 24/08/20 20/08/19 29/08/18 28/08/17 24/08/16 26/08/15 -
Price 0.6450 0.6050 1.0100 1.1000 0.4250 0.2000 0.6250 -
P/RPS 1.60 1.49 1.62 4.43 2.30 2.60 81.13 -47.99% YoY % 7.38% -8.02% -63.43% 92.61% -11.54% -96.80% - Horiz. % 1.97% 1.84% 2.00% 5.46% 2.83% 3.20% 100.00%
P/EPS 12.38 -19.51 6.97 8.58 5.66 -3.54 -8.83 - YoY % 163.45% -379.91% -18.76% 51.59% 259.89% 59.91% - Horiz. % -140.20% 220.95% -78.94% -97.17% -64.10% 40.09% 100.00%
EY 8.07 -5.13 14.34 11.66 17.67 -28.25 -11.33 - YoY % 257.31% -135.77% 22.98% -34.01% 162.55% -149.34% - Horiz. % -71.23% 45.28% -126.57% -102.91% -155.96% 249.34% 100.00%
DY 0.78 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 0.87 0.79 1.29 1.75 0.83 0.44 1.14 -4.40% YoY % 10.13% -38.76% -26.29% 110.84% 88.64% -61.40% - Horiz. % 76.32% 69.30% 113.16% 153.51% 72.81% 38.60% 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 2020 (FINAL).pdf 
