[HIBISCS] YoY TTM Result on 2017-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Revenue 632,698 787,647 696,063 264,764 136,194 5,172 19,324 70.94% YoY % -19.67% 13.16% 162.90% 94.40% 2,533.29% -73.24% - Horiz. % 3,274.16% 4,076.00% 3,602.06% 1,370.13% 704.79% 26.76% 100.00%
PBT 3,413 264,901 399,955 64,248 -53,599 -51,149 10,584 -15.96% YoY % -98.71% -33.77% 522.52% 219.87% -4.79% -583.27% - Horiz. % 32.25% 2,502.84% 3,778.86% 607.03% -506.42% -483.27% 100.00%
Tax -58,863 -118,664 -107,026 -27,650 69,173 -75 1,395 - YoY % 50.40% -10.87% -287.07% -139.97% 92,330.66% -105.38% - Horiz. % -4,219.57% -8,506.38% -7,672.11% -1,982.08% 4,958.64% -5.38% 100.00%
NP -55,450 146,237 292,929 36,598 15,574 -51,224 11,979 - YoY % -137.92% -50.08% 700.40% 134.99% 130.40% -527.61% - Horiz. % -462.89% 1,220.78% 2,445.35% 305.52% 130.01% -427.61% 100.00%
NP to SH -55,450 146,237 292,929 36,598 15,574 -51,224 11,979 - YoY % -137.92% -50.08% 700.40% 134.99% 130.40% -527.61% - Horiz. % -462.89% 1,220.78% 2,445.35% 305.52% 130.01% -427.61% 100.00%
Tax Rate 1,724.67 % 44.80 % 26.76 % 43.04 % - % - % -13.18 % - YoY % 3,749.71% 67.41% -37.83% 0.00% 0.00% 0.00% - Horiz. % -13,085.51% -339.91% -203.03% -326.56% 0.00% 0.00% 100.00%
Total Cost 688,148 641,410 403,134 228,166 120,620 56,396 7,345 100.92% YoY % 7.29% 59.11% 76.68% 89.16% 113.88% 667.81% - Horiz. % 9,368.93% 8,732.61% 5,488.55% 3,106.41% 1,642.21% 767.81% 100.00%
Net Worth 1,191,171 1,254,700 1,111,760 753,402 679,213 600,893 369,199 19.72% YoY % -5.06% 12.86% 47.57% 10.92% 13.03% 62.76% - Horiz. % 322.64% 339.84% 301.13% 204.06% 183.97% 162.76% 100.00%
Dividend 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Div 0 0 0 0 0 0 0 - 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 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Net Worth 1,191,171 1,254,700 1,111,760 753,402 679,213 600,893 369,199 19.72% YoY % -5.06% 12.86% 47.57% 10.92% 13.03% 62.76% - Horiz. % 322.64% 339.84% 301.13% 204.06% 183.97% 162.76% 100.00%
NOSH 1,588,228 1,588,228 1,588,228 1,477,260 1,358,426 969,183 520,000 18.72% YoY % 0.00% 0.00% 7.51% 8.75% 40.16% 86.38% - Horiz. % 305.43% 305.43% 305.43% 284.09% 261.24% 186.38% 100.00%
Ratio Analysis 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
NP Margin -8.76 % 18.57 % 42.08 % 13.82 % 11.44 % -990.41 % 61.99 % - YoY % -147.17% -55.87% 204.49% 20.80% 101.16% -1,697.69% - Horiz. % -14.13% 29.96% 67.88% 22.29% 18.45% -1,597.69% 100.00%
ROE -4.66 % 11.66 % 26.35 % 4.86 % 2.29 % -8.52 % 3.24 % - YoY % -139.97% -55.75% 442.18% 112.23% 126.88% -362.96% - Horiz. % -143.83% 359.88% 813.27% 150.00% 70.68% -262.96% 100.00%
Per Share 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
RPS 39.84 49.59 43.83 17.92 10.03 0.53 3.72 43.97% YoY % -19.66% 13.14% 144.59% 78.66% 1,792.45% -85.75% - Horiz. % 1,070.97% 1,333.06% 1,178.23% 481.72% 269.62% 14.25% 100.00%
EPS -3.49 9.21 18.44 2.48 1.15 -5.29 2.30 - YoY % -137.89% -50.05% 643.55% 115.65% 121.74% -330.00% - Horiz. % -151.74% 400.43% 801.74% 107.83% 50.00% -230.00% 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 0.7500 0.7900 0.7000 0.5100 0.5000 0.6200 0.7100 0.85% YoY % -5.06% 12.86% 37.25% 2.00% -19.35% -12.68% - Horiz. % 105.63% 111.27% 98.59% 71.83% 70.42% 87.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,751,967 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
RPS 36.11 44.96 39.73 15.11 7.77 0.30 1.10 71.01% YoY % -19.68% 13.16% 162.94% 94.47% 2,490.00% -72.73% - Horiz. % 3,282.73% 4,087.27% 3,611.82% 1,373.64% 706.36% 27.27% 100.00%
EPS -3.17 8.35 16.72 2.09 0.89 -2.92 0.68 - YoY % -137.96% -50.06% 700.00% 134.83% 130.48% -529.41% - Horiz. % -466.18% 1,227.94% 2,458.82% 307.35% 130.88% -429.41% 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 0.6799 0.7162 0.6346 0.4300 0.3877 0.3430 0.2107 19.73% YoY % -5.07% 12.86% 47.58% 10.91% 13.03% 62.79% - Horiz. % 322.69% 339.91% 301.19% 204.08% 184.01% 162.79% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 -
Price 0.5050 0.9550 1.2600 0.6450 0.1950 0.6750 1.8800 -
P/RPS 1.27 1.93 2.87 3.60 1.94 126.49 50.59 -43.24% YoY % -34.20% -32.75% -20.28% 85.57% -98.47% 150.03% - Horiz. % 2.51% 3.81% 5.67% 7.12% 3.83% 250.03% 100.00%
P/EPS -14.46 10.37 6.83 26.04 17.01 -12.77 81.61 - YoY % -239.44% 51.83% -73.77% 53.09% 233.20% -115.65% - Horiz. % -17.72% 12.71% 8.37% 31.91% 20.84% -15.65% 100.00%
EY -6.91 9.64 14.64 3.84 5.88 -7.83 1.23 - YoY % -171.68% -34.15% 281.25% -34.69% 175.10% -736.59% - Horiz. % -561.79% 783.74% 1,190.24% 312.20% 478.05% -636.59% 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 0.67 1.21 1.80 1.26 0.39 1.09 2.65 -19.05% YoY % -44.63% -32.78% 42.86% 223.08% -64.22% -58.87% - Horiz. % 25.28% 45.66% 67.92% 47.55% 14.72% 41.13% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Date 27/11/20 21/11/19 27/11/18 28/11/17 25/11/16 30/11/15 26/05/14 -
Price 0.6100 0.9150 0.9850 0.7150 0.3000 0.2350 1.6200 -
P/RPS 1.53 1.85 2.25 3.99 2.99 44.04 43.59 -40.24% YoY % -17.30% -17.78% -43.61% 33.44% -93.21% 1.03% - Horiz. % 3.51% 4.24% 5.16% 9.15% 6.86% 101.03% 100.00%
P/EPS -17.47 9.94 5.34 28.86 26.17 -4.45 70.32 - YoY % -275.75% 86.14% -81.50% 10.28% 688.09% -106.33% - Horiz. % -24.84% 14.14% 7.59% 41.04% 37.22% -6.33% 100.00%
EY -5.72 10.06 18.72 3.46 3.82 -22.49 1.42 - YoY % -156.86% -46.26% 441.04% -9.42% 116.99% -1,683.80% - Horiz. % -402.82% 708.45% 1,318.31% 243.66% 269.01% -1,583.80% 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 0.81 1.16 1.41 1.40 0.60 0.38 2.28 -14.70% YoY % -30.17% -17.73% 0.71% 133.33% 57.89% -83.33% - Horiz. % 35.53% 50.88% 61.84% 61.40% 26.32% 16.67% 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 
