[HIBISCS] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -11.75%
YoY- 225.75%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 2,344,830 2,454,973 2,635,788 2,419,072 1,696,521 1,104,205 1,062,188 69.78%
PBT 712,086 725,684 788,206 741,656 790,698 658,448 326,874 68.28%
Tax -311,568 -356,028 -376,744 -200,608 -177,640 -128,380 -146,852 65.34%
NP 400,518 369,656 411,462 541,048 613,058 530,068 180,022 70.67%
-
NP to SH 400,518 369,656 411,462 541,048 613,058 530,068 180,022 70.67%
-
Tax Rate 43.75% 49.06% 47.80% 27.05% 22.47% 19.50% 44.93% -
Total Cost 1,944,312 2,085,317 2,224,326 1,878,024 1,083,463 574,137 882,166 69.60%
-
Net Worth 2,696,641 2,435,026 2,394,778 2,455,150 2,153,288 1,871,549 1,545,567 45.07%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 40,248 40,248 30,186 - 20,124 26,832 40,144 0.17%
Div Payout % 10.05% 10.89% 7.34% - 3.28% 5.06% 22.30% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,696,641 2,435,026 2,394,778 2,455,150 2,153,288 1,871,549 1,545,567 45.07%
NOSH 2,012,418 2,012,418 2,012,418 2,012,418 2,012,418 2,012,418 2,007,508 0.16%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 17.08% 15.06% 15.61% 22.37% 36.14% 48.00% 16.95% -
ROE 14.85% 15.18% 17.18% 22.04% 28.47% 28.32% 11.65% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 116.52 121.99 130.98 120.21 84.30 54.87 52.92 69.49%
EPS 19.90 18.37 20.44 26.88 30.52 26.41 8.96 70.47%
DPS 2.00 2.00 1.50 0.00 1.00 1.33 2.00 0.00%
NAPS 1.34 1.21 1.19 1.22 1.07 0.93 0.77 44.82%
Adjusted Per Share Value based on latest NOSH - 2,012,418
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 291.29 304.98 327.44 300.52 210.76 137.17 131.95 69.78%
EPS 49.76 45.92 51.12 67.21 76.16 65.85 22.36 70.70%
DPS 5.00 5.00 3.75 0.00 2.50 3.33 4.99 0.13%
NAPS 3.35 3.025 2.975 3.05 2.675 2.325 1.92 45.07%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.865 0.99 1.07 0.84 1.00 1.15 0.815 -
P/RPS 0.74 0.81 0.82 0.70 1.19 2.10 1.54 -38.73%
P/EPS 4.35 5.39 5.23 3.12 3.28 4.37 9.09 -38.90%
EY 23.01 18.55 19.11 32.01 30.46 22.90 11.00 63.78%
DY 2.31 2.02 1.40 0.00 1.00 1.16 2.45 -3.85%
P/NAPS 0.65 0.82 0.90 0.69 0.93 1.24 1.06 -27.88%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 24/05/23 16/02/23 22/11/22 24/08/22 25/05/22 17/02/22 -
Price 0.95 0.935 1.14 0.995 0.96 1.37 1.14 -
P/RPS 0.82 0.77 0.87 0.83 1.14 2.50 2.15 -47.50%
P/EPS 4.77 5.09 5.58 3.70 3.15 5.20 12.71 -48.06%
EY 20.95 19.65 17.94 27.02 31.73 19.23 7.87 92.42%
DY 2.11 2.14 1.32 0.00 1.04 0.97 1.75 13.32%
P/NAPS 0.71 0.77 0.96 0.82 0.90 1.47 1.48 -38.80%

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