[HIBISCS] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Announcement Date
19-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -24.95%
YoY- 587.74%
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 637,196 988,303 1,001,645 1,050,226 1,439,820 394,344 279,622 73.08%
PBT 154,576 391,467 398,806 434,272 660,840 244,467 139,197 7.22%
Tax -89,664 -161,457 -125,090 -134,060 -260,836 -40,755 750 -
NP 64,912 230,010 273,716 300,212 400,004 203,712 139,948 -40.05%
-
NP to SH 64,912 230,010 273,716 300,212 400,004 203,712 139,948 -40.05%
-
Tax Rate 58.01% 41.24% 31.37% 30.87% 39.47% 16.67% -0.54% -
Total Cost 572,284 758,293 727,929 750,014 1,039,816 190,632 139,674 155.83%
-
Net Worth 1,254,700 1,238,818 1,207,053 1,159,407 1,111,760 1,000,584 874,475 27.18%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,254,700 1,238,818 1,207,053 1,159,407 1,111,760 1,000,584 874,475 27.18%
NOSH 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.19% 23.27% 27.33% 28.59% 27.78% 51.66% 50.05% -
ROE 5.17% 18.57% 22.68% 25.89% 35.98% 20.36% 16.00% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 40.12 62.23 63.07 66.13 90.66 24.83 17.59 73.18%
EPS 4.08 14.48 17.24 18.90 25.20 13.19 9.16 -41.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.78 0.76 0.73 0.70 0.63 0.55 27.27%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 31.66 49.11 49.77 52.19 71.55 19.60 13.89 73.10%
EPS 3.23 11.43 13.60 14.92 19.88 10.12 6.95 -39.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6235 0.6156 0.5998 0.5761 0.5524 0.4972 0.4345 27.19%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.955 1.07 1.07 0.84 1.26 0.885 0.82 -
P/RPS 2.38 1.72 1.70 1.27 1.39 3.56 4.66 -36.07%
P/EPS 23.37 7.39 6.21 4.44 5.00 6.90 9.32 84.46%
EY 4.28 13.53 16.11 22.50 19.99 14.49 10.73 -45.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.37 1.41 1.15 1.80 1.40 1.49 -12.94%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 20/08/19 27/05/19 19/02/19 27/11/18 29/08/18 28/05/18 -
Price 0.915 1.01 1.02 1.05 0.985 1.10 0.875 -
P/RPS 2.28 1.62 1.62 1.59 1.09 4.43 4.98 -40.56%
P/EPS 22.39 6.97 5.92 5.55 3.91 8.58 9.94 71.75%
EY 4.47 14.34 16.90 18.00 25.57 11.66 10.06 -41.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.29 1.34 1.44 1.41 1.75 1.59 -18.94%

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