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

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
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%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,696,521 1,104,205 1,062,188 986,760 804,781 735,682 671,556 85.80%
PBT 790,698 658,448 326,874 299,080 167,603 119,526 49,364 538.66%
Tax -177,640 -128,380 -146,852 -132,988 -63,927 -47,422 -5,266 950.76%
NP 613,058 530,068 180,022 166,092 103,676 72,104 44,098 480.96%
-
NP to SH 613,058 530,068 180,022 166,092 103,676 72,104 44,098 480.96%
-
Tax Rate 22.47% 19.50% 44.93% 44.47% 38.14% 39.68% 10.67% -
Total Cost 1,083,463 574,137 882,166 820,668 701,105 663,578 627,458 44.07%
-
Net Worth 2,153,288 1,871,549 1,545,567 1,525,170 1,473,066 1,290,209 1,170,011 50.34%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 20,124 26,832 40,144 - 9,953 12,114 16,250 15.36%
Div Payout % 3.28% 5.06% 22.30% - 9.60% 16.80% 36.85% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 2,153,288 1,871,549 1,545,567 1,525,170 1,473,066 1,290,209 1,170,011 50.34%
NOSH 2,012,418 2,012,418 2,007,508 2,006,803 2,000,137 1,988,185 1,721,459 11.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 36.14% 48.00% 16.95% 16.83% 12.88% 9.80% 6.57% -
ROE 28.47% 28.32% 11.65% 10.89% 7.04% 5.59% 3.77% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 84.30 54.87 52.92 49.17 40.43 40.48 41.33 61.04%
EPS 30.52 26.41 8.96 8.28 5.91 4.31 2.74 400.96%
DPS 1.00 1.33 2.00 0.00 0.50 0.67 1.00 0.00%
NAPS 1.07 0.93 0.77 0.76 0.74 0.71 0.72 30.32%
Adjusted Per Share Value based on latest NOSH - 2,006,803
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 210.76 137.17 131.95 122.58 99.98 91.39 83.43 85.80%
EPS 76.16 65.85 22.36 20.63 12.88 8.96 5.48 480.84%
DPS 2.50 3.33 4.99 0.00 1.24 1.50 2.02 15.31%
NAPS 2.675 2.325 1.92 1.8947 1.83 1.6028 1.4535 50.34%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.00 1.15 0.815 0.70 0.685 0.64 0.58 -
P/RPS 1.19 2.10 1.54 1.42 1.69 1.58 1.40 -10.29%
P/EPS 3.28 4.37 9.09 8.46 13.15 16.13 21.37 -71.43%
EY 30.46 22.90 11.00 11.82 7.60 6.20 4.68 249.79%
DY 1.00 1.16 2.45 0.00 0.73 1.04 1.72 -30.40%
P/NAPS 0.93 1.24 1.06 0.92 0.93 0.90 0.81 9.67%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 25/05/22 17/02/22 10/11/21 26/08/21 24/05/21 22/02/21 -
Price 0.96 1.37 1.14 0.925 0.645 0.625 0.69 -
P/RPS 1.14 2.50 2.15 1.88 1.60 1.54 1.67 -22.52%
P/EPS 3.15 5.20 12.71 11.18 12.38 15.75 25.43 -75.24%
EY 31.73 19.23 7.87 8.95 8.07 6.35 3.93 303.99%
DY 1.04 0.97 1.75 0.00 0.78 1.07 1.45 -19.92%
P/NAPS 0.90 1.47 1.48 1.22 0.87 0.88 0.96 -4.22%

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