[HIBISCS] YoY Quarter Result on 2019-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Revenue 39,495 237,069 184,627 74,465 48,717 831 6,780 31.13% YoY % -83.34% 28.40% 147.94% 52.85% 5,762.46% -87.74% - Horiz. % 582.52% 3,496.59% 2,723.11% 1,098.30% 718.54% 12.26% 100.00%
PBT -154,311 92,362 140,069 27,703 23,238 -34,257 8,215 - YoY % -267.07% -34.06% 405.61% 19.21% 167.83% -517.01% - Horiz. % -1,878.41% 1,124.31% 1,705.04% 337.22% 282.87% -417.01% 100.00%
Tax 9,116 -67,639 -41,318 -19,049 -4,286 -17 1,121 38.04% YoY % 113.48% -63.70% -116.90% -344.45% -25,111.76% -101.52% - Horiz. % 813.20% -6,033.81% -3,685.82% -1,699.29% -382.34% -1.52% 100.00%
NP -145,195 24,723 98,751 8,654 18,952 -34,274 9,336 - YoY % -687.29% -74.96% 1,041.10% -54.34% 155.30% -467.12% - Horiz. % -1,555.22% 264.81% 1,057.74% 92.69% 203.00% -367.12% 100.00%
NP to SH -145,195 24,723 98,751 8,654 18,952 -34,274 9,336 - YoY % -687.29% -74.96% 1,041.10% -54.34% 155.30% -467.12% - Horiz. % -1,555.22% 264.81% 1,057.74% 92.69% 203.00% -367.12% 100.00%
Tax Rate - % 73.23 % 29.50 % 68.76 % 18.44 % - % -13.65 % - YoY % 0.00% 148.24% -57.10% 272.89% 0.00% 0.00% - Horiz. % 0.00% -536.48% -216.12% -503.74% -135.09% 0.00% 100.00%
Total Cost 184,690 212,346 85,876 65,811 29,765 35,105 -2,556 - YoY % -13.02% 147.27% 30.49% 121.10% -15.21% 1,473.44% - Horiz. % -7,225.74% -8,307.75% -3,359.78% -2,574.77% -1,164.51% -1,373.44% 100.00%
Net Worth 1,222,936 1,238,818 1,000,584 735,589 529,714 506,739 358,698 20.76% YoY % -1.28% 23.81% 36.02% 38.87% 4.53% 41.27% - Horiz. % 340.94% 345.36% 278.95% 205.07% 147.68% 141.27% 100.00%
Dividend 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Net Worth 1,222,936 1,238,818 1,000,584 735,589 529,714 506,739 358,698 20.76% YoY % -1.28% 23.81% 36.02% 38.87% 4.53% 41.27% - Horiz. % 340.94% 345.36% 278.95% 205.07% 147.68% 141.27% 100.00%
NOSH 1,588,228 1,588,228 1,588,228 1,442,333 1,177,142 921,344 491,368 19.78% YoY % 0.00% 0.00% 10.12% 22.53% 27.76% 87.51% - Horiz. % 323.23% 323.23% 323.23% 293.53% 239.56% 187.51% 100.00%
Ratio Analysis 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
NP Margin -367.63 % 10.43 % 53.49 % 11.62 % 38.90 % -4,124.43 % 137.70 % - YoY % -3,624.74% -80.50% 360.33% -70.13% 100.94% -3,095.23% - Horiz. % -266.98% 7.57% 38.85% 8.44% 28.25% -2,995.23% 100.00%
ROE -11.87 % 2.00 % 9.87 % 1.18 % 3.58 % -6.76 % 2.60 % - YoY % -693.50% -79.74% 736.44% -67.04% 152.96% -360.00% - Horiz. % -456.54% 76.92% 379.62% 45.38% 137.69% -260.00% 100.00%
Per Share 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
RPS 2.49 14.93 11.62 5.16 4.14 0.09 1.38 9.50% YoY % -83.32% 28.49% 125.19% 24.64% 4,500.00% -93.48% - Horiz. % 180.43% 1,081.88% 842.03% 373.91% 300.00% 6.52% 100.00%
EPS -9.14 1.56 6.22 0.60 1.62 -3.72 1.90 - YoY % -685.90% -74.92% 936.67% -62.96% 143.55% -295.79% - Horiz. % -481.05% 82.11% 327.37% 31.58% 85.26% -195.79% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.7700 0.7800 0.6300 0.5100 0.4500 0.5500 0.7300 0.82% YoY % -1.28% 23.81% 23.53% 13.33% -18.18% -24.66% - Horiz. % 105.48% 106.85% 86.30% 69.86% 61.64% 75.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,723,223 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
RPS 2.29 13.76 10.71 4.32 2.83 0.05 0.39 31.29% YoY % -83.36% 28.48% 147.92% 52.65% 5,560.00% -87.18% - Horiz. % 587.18% 3,528.21% 2,746.15% 1,107.69% 725.64% 12.82% 100.00%
EPS -8.43 1.43 5.73 0.50 1.10 -1.99 0.54 - YoY % -689.51% -75.04% 1,046.00% -54.55% 155.28% -468.52% - Horiz. % -1,561.11% 264.81% 1,061.11% 92.59% 203.70% -368.52% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.7097 0.7189 0.5806 0.4269 0.3074 0.2941 0.2082 20.76% YoY % -1.28% 23.82% 36.00% 38.87% 4.52% 41.26% - Horiz. % 340.87% 345.29% 278.87% 205.04% 147.65% 141.26% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 31/12/13 -
Price 0.6150 1.0700 0.8850 0.4100 0.1800 0.7450 1.7500 -
P/RPS 24.73 7.17 7.61 7.94 4.35 825.99 126.83 -22.23% YoY % 244.91% -5.78% -4.16% 82.53% -99.47% 551.26% - Horiz. % 19.50% 5.65% 6.00% 6.26% 3.43% 651.26% 100.00%
P/EPS -6.73 68.74 14.23 68.33 11.18 -20.03 92.11 - YoY % -109.79% 383.06% -79.17% 511.18% 155.82% -121.75% - Horiz. % -7.31% 74.63% 15.45% 74.18% 12.14% -21.75% 100.00%
EY -14.86 1.45 7.03 1.46 8.94 -4.99 1.09 - YoY % -1,124.83% -79.37% 381.51% -83.67% 279.16% -557.80% - Horiz. % -1,363.30% 133.03% 644.95% 133.94% 820.18% -457.80% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.80 1.37 1.40 0.80 0.40 1.35 2.40 -15.55% YoY % -41.61% -2.14% 75.00% 100.00% -70.37% -43.75% - Horiz. % 33.33% 57.08% 58.33% 33.33% 16.67% 56.25% 100.00%
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Date 24/08/20 20/08/19 29/08/18 28/08/17 24/08/16 26/08/15 24/02/14 -
Price 0.6050 1.0100 1.1000 0.4250 0.2000 0.6250 2.1100 -
P/RPS 24.33 6.77 9.46 8.23 4.83 692.95 152.92 -24.63% YoY % 259.38% -28.44% 14.95% 70.39% -99.30% 353.15% - Horiz. % 15.91% 4.43% 6.19% 5.38% 3.16% 453.15% 100.00%
P/EPS -6.62 64.88 17.69 70.83 12.42 -16.80 111.05 - YoY % -110.20% 266.76% -75.02% 470.29% 173.93% -115.13% - Horiz. % -5.96% 58.42% 15.93% 63.78% 11.18% -15.13% 100.00%
EY -15.11 1.54 5.65 1.41 8.05 -5.95 0.90 - YoY % -1,081.17% -72.74% 300.71% -82.48% 235.29% -761.11% - Horiz. % -1,678.89% 171.11% 627.78% 156.67% 894.44% -661.11% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.79 1.29 1.75 0.83 0.44 1.14 2.89 -18.09% YoY % -38.76% -26.29% 110.84% 88.64% -61.40% -60.55% - Horiz. % 27.34% 44.64% 60.55% 28.72% 15.22% 39.45% 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 
