[HIBISCS] QoQ Annualized Quarter Result on 30-Jun-2021 [#4]

Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 43.79%
YoY- 310.49%
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,104,205 1,062,188 986,760 804,781 735,682 671,556 581,972 53.32%
PBT 658,448 326,874 299,080 167,603 119,526 49,364 67,072 359.11%
Tax -128,380 -146,852 -132,988 -63,927 -47,422 -5,266 -26,944 183.42%
NP 530,068 180,022 166,092 103,676 72,104 44,098 40,128 459.67%
-
NP to SH 530,068 180,022 166,092 103,676 72,104 44,098 40,128 459.67%
-
Tax Rate 19.50% 44.93% 44.47% 38.14% 39.68% 10.67% 40.17% -
Total Cost 574,137 882,166 820,668 701,105 663,578 627,458 541,844 3.93%
-
Net Worth 1,871,549 1,545,567 1,525,170 1,473,066 1,290,209 1,170,011 1,191,171 35.18%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 26,832 40,144 - 9,953 12,114 16,250 - -
Div Payout % 5.06% 22.30% - 9.60% 16.80% 36.85% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,871,549 1,545,567 1,525,170 1,473,066 1,290,209 1,170,011 1,191,171 35.18%
NOSH 2,012,418 2,007,508 2,006,803 2,000,137 1,988,185 1,721,459 1,588,228 17.11%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 48.00% 16.95% 16.83% 12.88% 9.80% 6.57% 6.90% -
ROE 28.32% 11.65% 10.89% 7.04% 5.59% 3.77% 3.37% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 54.87 52.92 49.17 40.43 40.48 41.33 36.64 30.92%
EPS 26.41 8.96 8.28 5.91 4.31 2.74 2.52 379.58%
DPS 1.33 2.00 0.00 0.50 0.67 1.00 0.00 -
NAPS 0.93 0.77 0.76 0.74 0.71 0.72 0.75 15.43%
Adjusted Per Share Value based on latest NOSH - 2,000,137
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 54.87 52.78 49.03 39.99 36.56 33.37 28.92 53.31%
EPS 26.41 8.95 8.25 5.15 3.58 2.19 1.99 461.42%
DPS 1.33 1.99 0.00 0.49 0.60 0.81 0.00 -
NAPS 0.93 0.768 0.7579 0.732 0.6411 0.5814 0.5919 35.18%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.15 0.815 0.70 0.685 0.64 0.58 0.505 -
P/RPS 2.10 1.54 1.42 1.69 1.58 1.40 1.38 32.33%
P/EPS 4.37 9.09 8.46 13.15 16.13 21.37 19.99 -63.74%
EY 22.90 11.00 11.82 7.60 6.20 4.68 5.00 176.04%
DY 1.16 2.45 0.00 0.73 1.04 1.72 0.00 -
P/NAPS 1.24 1.06 0.92 0.93 0.90 0.81 0.67 50.79%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 17/02/22 10/11/21 26/08/21 24/05/21 22/02/21 27/11/20 -
Price 1.37 1.14 0.925 0.645 0.625 0.69 0.61 -
P/RPS 2.50 2.15 1.88 1.60 1.54 1.67 1.66 31.42%
P/EPS 5.20 12.71 11.18 12.38 15.75 25.43 24.14 -64.09%
EY 19.23 7.87 8.95 8.07 6.35 3.93 4.14 178.65%
DY 0.97 1.75 0.00 0.78 1.07 1.45 0.00 -
P/NAPS 1.47 1.48 1.22 0.87 0.88 0.96 0.81 48.83%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment