[HIBISCS] QoQ Annualized Quarter Result on 30-Sep-2018 [#1]

Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 96.36%
YoY- 827.31%
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 988,303 1,001,645 1,050,226 1,439,820 394,344 279,622 268,594 138.90%
PBT 391,467 398,806 434,272 660,840 244,467 139,197 45,658 320.56%
Tax -161,457 -125,090 -134,060 -260,836 -40,755 750 -2,006 1779.20%
NP 230,010 273,716 300,212 400,004 203,712 139,948 43,652 203.72%
-
NP to SH 230,010 273,716 300,212 400,004 203,712 139,948 43,652 203.72%
-
Tax Rate 41.24% 31.37% 30.87% 39.47% 16.67% -0.54% 4.39% -
Total Cost 758,293 727,929 750,014 1,039,816 190,632 139,674 224,942 125.32%
-
Net Worth 1,238,818 1,207,053 1,159,407 1,111,760 1,000,584 874,475 765,753 37.93%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,238,818 1,207,053 1,159,407 1,111,760 1,000,584 874,475 765,753 37.93%
NOSH 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 1,531,506 2.46%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 23.27% 27.33% 28.59% 27.78% 51.66% 50.05% 16.25% -
ROE 18.57% 22.68% 25.89% 35.98% 20.36% 16.00% 5.70% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 62.23 63.07 66.13 90.66 24.83 17.59 17.54 133.16%
EPS 14.48 17.24 18.90 25.20 13.19 9.16 2.90 192.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.73 0.70 0.63 0.55 0.50 34.61%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 49.11 49.77 52.19 71.55 19.60 13.89 13.35 138.87%
EPS 11.43 13.60 14.92 19.88 10.12 6.95 2.17 203.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6156 0.5998 0.5761 0.5524 0.4972 0.4345 0.3805 37.93%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.07 1.07 0.84 1.26 0.885 0.82 0.895 -
P/RPS 1.72 1.70 1.27 1.39 3.56 4.66 5.10 -51.64%
P/EPS 7.39 6.21 4.44 5.00 6.90 9.32 31.40 -61.98%
EY 13.53 16.11 22.50 19.99 14.49 10.73 3.18 163.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.41 1.15 1.80 1.40 1.49 1.79 -16.36%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 20/08/19 27/05/19 19/02/19 27/11/18 29/08/18 28/05/18 21/02/18 -
Price 1.01 1.02 1.05 0.985 1.10 0.875 0.965 -
P/RPS 1.62 1.62 1.59 1.09 4.43 4.98 5.50 -55.82%
P/EPS 6.97 5.92 5.55 3.91 8.58 9.94 33.86 -65.23%
EY 14.34 16.90 18.00 25.57 11.66 10.06 2.95 187.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.34 1.44 1.41 1.75 1.59 1.93 -23.61%

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