[HIBISCS] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Announcement Date
10-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 60.2%
YoY- 313.91%
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,062,188 986,760 804,781 735,682 671,556 581,972 646,504 39.11%
PBT 326,874 299,080 167,603 119,526 49,364 67,072 25,289 448.20%
Tax -146,852 -132,988 -63,927 -47,422 -5,266 -26,944 -74,543 56.95%
NP 180,022 166,092 103,676 72,104 44,098 40,128 -49,254 -
-
NP to SH 180,022 166,092 103,676 72,104 44,098 40,128 -49,254 -
-
Tax Rate 44.93% 44.47% 38.14% 39.68% 10.67% 40.17% 294.76% -
Total Cost 882,166 820,668 701,105 663,578 627,458 541,844 695,758 17.09%
-
Net Worth 1,545,567 1,525,170 1,473,066 1,290,209 1,170,011 1,191,171 1,222,936 16.84%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 40,144 - 9,953 12,114 16,250 - - -
Div Payout % 22.30% - 9.60% 16.80% 36.85% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,545,567 1,525,170 1,473,066 1,290,209 1,170,011 1,191,171 1,222,936 16.84%
NOSH 2,007,508 2,006,803 2,000,137 1,988,185 1,721,459 1,588,228 1,588,228 16.85%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 16.95% 16.83% 12.88% 9.80% 6.57% 6.90% -7.62% -
ROE 11.65% 10.89% 7.04% 5.59% 3.77% 3.37% -4.03% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 52.92 49.17 40.43 40.48 41.33 36.64 40.71 19.05%
EPS 8.96 8.28 5.91 4.31 2.74 2.52 -3.10 -
DPS 2.00 0.00 0.50 0.67 1.00 0.00 0.00 -
NAPS 0.77 0.76 0.74 0.71 0.72 0.75 0.77 0.00%
Adjusted Per Share Value based on latest NOSH - 2,006,803
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 52.78 49.03 39.99 36.56 33.37 28.92 32.13 39.09%
EPS 8.95 8.25 5.15 3.58 2.19 1.99 -2.45 -
DPS 1.99 0.00 0.49 0.60 0.81 0.00 0.00 -
NAPS 0.768 0.7579 0.732 0.6411 0.5814 0.5919 0.6077 16.84%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.815 0.70 0.685 0.64 0.58 0.505 0.615 -
P/RPS 1.54 1.42 1.69 1.58 1.40 1.38 1.51 1.31%
P/EPS 9.09 8.46 13.15 16.13 21.37 19.99 -19.83 -
EY 11.00 11.82 7.60 6.20 4.68 5.00 -5.04 -
DY 2.45 0.00 0.73 1.04 1.72 0.00 0.00 -
P/NAPS 1.06 0.92 0.93 0.90 0.81 0.67 0.80 20.57%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 17/02/22 10/11/21 26/08/21 24/05/21 22/02/21 27/11/20 24/08/20 -
Price 1.14 0.925 0.645 0.625 0.69 0.61 0.605 -
P/RPS 2.15 1.88 1.60 1.54 1.67 1.66 1.49 27.60%
P/EPS 12.71 11.18 12.38 15.75 25.43 24.14 -19.51 -
EY 7.87 8.95 8.07 6.35 3.93 4.14 -5.13 -
DY 1.75 0.00 0.78 1.07 1.45 0.00 0.00 -
P/NAPS 1.48 1.22 0.87 0.88 0.96 0.81 0.79 51.79%

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