[HIBISCS] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 107.9%
YoY- -55.05%
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 581,972 646,504 809,345 862,290 637,196 988,303 1,001,645 -30.30%
PBT 67,072 25,289 239,466 259,790 154,576 391,467 398,806 -69.43%
Tax -26,944 -74,543 -111,545 -124,838 -89,664 -161,457 -125,090 -63.96%
NP 40,128 -49,254 127,921 134,952 64,912 230,010 273,716 -72.09%
-
NP to SH 40,128 -49,254 127,921 134,952 64,912 230,010 273,716 -72.09%
-
Tax Rate 40.17% 294.76% 46.58% 48.05% 58.01% 41.24% 31.37% -
Total Cost 541,844 695,758 681,424 727,338 572,284 758,293 727,929 -17.82%
-
Net Worth 1,191,171 1,222,936 1,365,876 1,286,465 1,254,700 1,238,818 1,207,053 -0.87%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,191,171 1,222,936 1,365,876 1,286,465 1,254,700 1,238,818 1,207,053 -0.87%
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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 6.90% -7.62% 15.81% 15.65% 10.19% 23.27% 27.33% -
ROE 3.37% -4.03% 9.37% 10.49% 5.17% 18.57% 22.68% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 36.64 40.71 50.96 54.29 40.12 62.23 63.07 -30.30%
EPS 2.52 -3.10 8.05 8.50 4.08 14.48 17.24 -72.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.77 0.86 0.81 0.79 0.78 0.76 -0.87%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 28.92 32.13 40.22 42.85 31.66 49.11 49.77 -30.29%
EPS 1.99 -2.45 6.36 6.71 3.23 11.43 13.60 -72.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5919 0.6077 0.6787 0.6393 0.6235 0.6156 0.5998 -0.87%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.505 0.615 0.34 0.94 0.955 1.07 1.07 -
P/RPS 1.38 1.51 0.67 1.73 2.38 1.72 1.70 -12.94%
P/EPS 19.99 -19.83 4.22 11.06 23.37 7.39 6.21 117.54%
EY 5.00 -5.04 23.69 9.04 4.28 13.53 16.11 -54.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.80 0.40 1.16 1.21 1.37 1.41 -39.02%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 24/08/20 19/05/20 25/02/20 21/11/19 20/08/19 27/05/19 -
Price 0.61 0.605 0.605 0.88 0.915 1.01 1.02 -
P/RPS 1.66 1.49 1.19 1.62 2.28 1.62 1.62 1.63%
P/EPS 24.14 -19.51 7.51 10.36 22.39 6.97 5.92 154.58%
EY 4.14 -5.13 13.31 9.66 4.47 14.34 16.90 -60.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 0.70 1.09 1.16 1.29 1.34 -28.44%

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